{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["COMENTÁRIOS","Um setor","Um combust","2010","2015","2020","2025","2030","2035","2040","2045","2050"],"not_rendered":{"charts":5,"images":2,"macros":1,"external_links":1,"defined_names":2,"comments":1,"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":"COMENTÁRIOS","index":0,"n_rows":21,"n_cols":42,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,30,0,31],[0,22,0,29],[17,0,17,31],[18,1,18,10],[18,11,18,26],[15,16,15,18],[13,16,13,18],[13,29,13,31],[15,29,15,31],[18,27,18,34],[13,13,13,15],[15,13,15,15],[15,10,15,12],[15,7,15,9],[13,10,13,12],[13,7,13,9],[0,0,0,14],[16,21,16,22],[15,21,15,22],[14,21,14,22],[13,21,13,22],[16,19,16,20],[15,19,15,20],[14,19,14,20],[13,19,13,20],[14,0,14,6],[15,0,15,6],[16,0,16,6],[14,10,14,12],[14,13,14,15],[14,16,14,18],[16,7,16,9],[12,0,12,31],[16,29,16,31],[14,7,14,9],[13,26,13,28],[13,23,13,25],[16,23,16,25],[15,23,15,25],[14,23,14,25],[14,29,14,31],[16,10,16,12],[16,13,16,15],[16,16,16,18],[14,26,14,28],[15,26,15,28],[16,26,16,28]]}
["EMISSÕES DE CO2 DO CONSUMO DE ENERGIA NO FORMATO DO BEN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fator de conversão de ktep para TJ ==>",null,null,null,null,null,null,null,41.868000000000002]
[1,"A área em azul de cada aba contém a energia, a que está em rosa traz as emissões correspondentes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chave carvão vapor, coque cm e coque petrol =>",null,null,null,null,null,null,null,0]
[2,"As abas de 2010 e 2015 correspondem, quanto à energia, aos dados divulgados pelos BEN da EPE. De 2020 em diante, elas trazem dados do IES Brasil 2. "]
[3,"Os fatores de emissão (FE) são informados abaixo. Qualquer mudança nos mesmos afeta as emissões em todos os anos."]
[4,"As emissões de CO2 dos renováveis são consideradas zero, mas poderiam assumir outros valores. Para isso basta trocar os FE correspondentes nesta aba."]
[5,"A cada fonte de energia (coluna) do BEN em tep corresponde um único fator de emissão de CO2 para todos os setores e anos, com duas exceções:"]
[6,"A primeira é relativa às \"Outras Fontes Primárias\", que é subdividida em Lixívia, Outras Renováveis e Outras Não Renováveis. Não varia com setor e ano."]
[7,"A segunda é o diesel, cujo FE depende do teor de biodiesel, que varia de acordo com o setor e o ano, sendo calculado na própria aba de cada ano. "]
[8,"Para o querosene, foi considerado só o FE do tipo de aviação, deixando de lado o iluminante, cuja participação máxima (em 2015) é menor que 0,1%."]
[9,"De maneira semalhante, foi deixado de lado o FE específico da gasolina de aviação, cerca de 0,2% do total de gasolina consumida no país em 2015."]
[10,"Emissões do consumo final de energia foram também computadas considerando o consumo indireto de eletricidade, alocado a cada setor de consumo."]
[11,"A queda das emissões da eletricidade de 2015 para 2020 parece excessiva, e deve ser examinada, podendo indicar algum erro."]
["EVOLUÇÃO DAS EMISSÕES DE CO2 DO CONSUMO FINAL DE ENERGIA AO LONGO DO TEMPO"]
[null,null,null,null,null,null,null,2010,null,null,2015,null,null,2020,null,null,2025,null,null,2030,null,2035,null,2040,null,null,2045,null,null,2050,null,null,null,{"$f":"H14","v":2010},{"$f":"K14","v":2015},{"$f":"N14","v":2020},{"$f":"Q14","v":2025},{"$f":"T14","v":2030},{"$f":"V14","v":2035},{"$f":"X14","v":2040},{"$f":"AA14","v":2045},{"$f":"AD14","v":2050}]
["EMISSÕES DE CO2 DA ELETRICIDADE ",null,null,null,null,null,null,{"$f":"SUM((INDIRECT(\"'\"&H$14&\"'!$AD$121\")))","v":55182549.537039615},null,null,{"$f":"SUM((INDIRECT(\"'\"&K$14&\"'!$AD$121\")))","v":81606236.916118205},null,null,{"$f":"SUM((INDIRECT(\"'\"&N$14&\"'!$AD$121\")))","v":58518992.252802767},null,null,{"$f":"SUM((INDIRECT(\"'\"&Q$14&\"'!$AD$121\")))","v":62025748.585121758},null,null,{"$f":"SUM((INDIRECT(\"'\"&T$14&\"'!$AD$121\")))","v":71014489.849990815},null,{"$f":"SUM((INDIRECT(\"'\"&V$14&\"'!$AD$121\")))","v":70982621.882444739},null,{"$f":"SUM((INDIRECT(\"'\"&X$14&\"'!$AD$121\")))","v":88037686.010404855},null,null,{"$f":"SUM((INDIRECT(\"'\"&AA$14&\"'!$AD$121\")))","v":96588366.399073347},null,null,{"$f":"SUM((INDIRECT(\"'\"&AD$14&\"'!$AD$121\")))","v":90016368.861871481},null,null,{"$f":"A15","v":"EMISSÕES DE CO2 DA ELETRICIDADE "},{"$f":"H15/1000000","v":55.182549537039613},{"$f":"K15/1000000","v":81.606236916118206},{"$f":"N15/1000000","v":58.518992252802768},{"$f":"Q15/1000000","v":62.025748585121761},{"$f":"T15/1000000","v":71.014489849990809},{"$f":"V15/1000000","v":70.982621882444732},{"$f":"X15/1000000","v":88.037686010404855},{"$f":"AA15/1000000","v":96.588366399073351},{"$f":"AD15/1000000","v":90.016368861871484}]
["EMISSÕES DIRETAS DE CO2 DO CONSUMO FINAL",null,null,null,null,null,null,{"$f":"SUM((INDIRECT(\"'\"&H$14&\"'!$AD$122\")))","v":60754321.848897591},null,null,{"$f":"SUM((INDIRECT(\"'\"&K$14&\"'!$AD$122\")))","v":110550646.47227785},null,null,{"$f":"SUM((INDIRECT(\"'\"&N$14&\"'!$AD$122\")))","v":59186823.410569996},null,null,{"$f":"SUM((INDIRECT(\"'\"&Q$14&\"'!$AD$122\")))","v":63055228.862160325},null,null,{"$f":"SUM((INDIRECT(\"'\"&T$14&\"'!$AD$122\")))","v":74751083.288624525},null,{"$f":"SUM((INDIRECT(\"'\"&V$14&\"'!$AD$122\")))","v":74271968.910187185},null,{"$f":"SUM((INDIRECT(\"'\"&X$14&\"'!$AD$122\")))","v":108920859.2776795},null,null,{"$f":"SUM((INDIRECT(\"'\"&AA$14&\"'!$AD$122\")))","v":131191897.42579757},null,null,{"$f":"SUM((INDIRECT(\"'\"&AD$14&\"'!$AD$122\")))","v":117683036.76217768},null,null,{"$f":"A16","v":"EMISSÕES DIRETAS DE CO2 DO CONSUMO FINAL"},{"$f":"H16/1000000","v":60.75432184889759},{"$f":"K16/1000000","v":110.55064647227785},{"$f":"N16/1000000","v":59.186823410569993},{"$f":"Q16/1000000","v":63.055228862160327},{"$f":"T16/1000000","v":74.751083288624528},{"$f":"V16/1000000","v":74.271968910187184},{"$f":"X16/1000000","v":108.9208592776795},{"$f":"AA16/1000000","v":131.19189742579758},{"$f":"AD16/1000000","v":117.68303676217768}]
["EMISSÕES TOTAIS DE CO2 DO CONSUMO FINAL",null,null,null,null,null,null,{"$f":"SUM((INDIRECT(\"'\"&H$14&\"'!$AD$123\")))","v":35866867.76844769},null,null,{"$f":"SUM((INDIRECT(\"'\"&K$14&\"'!$AD$123\")))","v":76871431.278993875},null,null,{"$f":"SUM((INDIRECT(\"'\"&N$14&\"'!$AD$123\")))","v":30795791.36112},null,null,{"$f":"SUM((INDIRECT(\"'\"&Q$14&\"'!$AD$123\")))","v":31604096.783297915},null,null,{"$f":"SUM((INDIRECT(\"'\"&T$14&\"'!$AD$123\")))","v":40738781.940119997},null,{"$f":"SUM((INDIRECT(\"'\"&V$14&\"'!$AD$123\")))","v":37019000.22084},null,{"$f":"SUM((INDIRECT(\"'\"&X$14&\"'!$AD$123\")))","v":63406475.111519992},null,null,{"$f":"SUM((INDIRECT(\"'\"&AA$14&\"'!$AD$123\")))","v":77713569.552959993},null,null,{"$f":"SUM((INDIRECT(\"'\"&AD$14&\"'!$AD$123\")))","v":63362072.00412}]
["FATORES DE EMISSÃO (FE) EM tCO2/TJ"]
[null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Outros"]
["FONTE DE ENERGIA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS       PRIM ",null," ÓLEO DIESEL TOTAL"," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE COQUERIA "," COQUE DE CARV. MIN."," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ETANOL ANIDRO E HIDRATADO "," OUTRAS SEC. DE PETRÓLEO "," PROD N ENER DE PETRÓLEO "," ALCATRÃO ",null,"LIXÍVIA","OUTRAS PRIM. RENOVÁVEIS","OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
["FE",null,56.1,96.1,94.6,0,0,0,0,"Outros",null,"Outros",77.400000000000006,69.3,63.1,73.3,71.5,44.4,107,0,0,0,0,{"$f":"L21","v":"Outros"},73.3,80.7,null,0,0,143,74.099999999999994,0,57.6,97.5,73.3]

{"sheet":"Um setor","index":1,"n_rows":93,"n_cols":18,"rows_kept":93,"cut":false,"hidden":false,"merged":[[0,10,0,14],[1,0,1,9],[1,10,1,19],[0,5,0,9]]}
[null,null," ",null,{"$f":"IF(ISNUMBER(L83),\"\",L83)","v":""},"Setor de atividades (linha do do BEN) ===>",null,null,null,null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",null,null,null,null,null,null,{"$f":"L83","v":0}]
[{"$f":"D32","v":"ENERGIA DO SETOR: CONSUMO FINAL E PROD. DE ELETRICIDADE"},null,null,null,null,null,null,null,null,null,{"$f":"D63","v":"EMISSÕES NO SETOR: CONSUMO FINAL E PROD. DE ELETRICIDADE"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Linha",{"$f":"MATCH(K1,'2010'!AN73:AN123,0)+13","v":64},{"$f":"\"ENERGIA DO SETOR: \"&TRIM(INDIRECT(\"'2010'!AN$\"&$C63))","v":"ENERGIA DO SETOR: CONSUMO FINAL E PROD. DE ELETRICIDADE"},null,null,null,null,null,null,null,null,{"$f":"'2010'!AN73","v":"PRODUÇÃO"}]
["Col",null,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,{"$f":"'2010'!AN74","v":"IMPORTAÇÃO"}]
["C",{"$f":"IF(SUM(C34:K34)=0,\"\",INDIRECT(\"'2010'!\"&$A34&\"126\"))","v":""},{"$f":"IF(INDIRECT(\"'\"&C$33&\"'!\"&$A34&\"$\"&$C$32)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$A34&\"$\"&$C$32))","v":""},{"$f":"IF(INDIRECT(\"'\"&D$33&\"'!\"&$A34&\"$\"&$C$32)=0,\"\",INDIRECT(\"'\"&D$33&\"'!\"&$A34&\"$\"&$C$32))","v":""},"","","","","","","",null,{"$f":"'2010'!AN75","v":"VARIAÇÃO DE ESTOQUES"}]
["D",{"$f":"IF(SUM(C35:K35)=0,\"\",INDIRECT(\"'2010'!\"&$A35&\"126\"))","v":"Gás Natural"},{"$f":"IF(INDIRECT(\"'\"&C$33&\"'!\"&$A35&\"$\"&$C$32)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$A35&\"$\"&$C$32))","v":22430.250886566944},34491.089681382131,25485.790478018498,27858.339485144395,30715.643062197832,37238.719032506051,46882.434172179681,56243.758009010584,53925.074810444523,null,{"$f":"'2010'!AN76","v":"OFERTA TOTAL"}]
["E","Carvão Vapor",5142.8678938977037,8357.3693809159922,7775.3110358965732,8287.7556687939377,9314.7821384911076,8241.2408709767569,14682.062084584364,18250.74846852741,16912.316711026579,null,{"$f":"'2010'!AN77","v":"EXPORTAÇÃO"}]
["F","Carvão Metalúrgico",0.26269178961241652,"","","","","","","","",null,{"$f":"'2010'!AN78","v":"NÃO-APROVEITADA"}]
["G","","","","","","","","","","",null,{"$f":"'2010'!AN79","v":"REINJEÇÃO"}]
["H","Energia Hidráulica",34682.923940536319,30937.881504713278,37558,44275.1,45390.2,50087.4,53970.1,57077.8,58634.7,null,{"$f":"'2010'!AN80","v":"OFERTA INTERNA BRUTA"}]
["I","Lenha",17360.720842941028,17090.253100545968,13912.51448012915,15129.727323379078,16736.797964744797,17960.475823393626,20241.091126643791,22416.967608010957,25219.602960576485,null,{"$f":"'2010'!AN81","v":"TOTAL TRANSFORMAÇÃO"}]
["J","Produtos da Cana",34146.350460673282,34626.487641922016,39517,43899.9,50112.799999999996,54446.30000000001,58923.200000000004,64489.5,69217.100000000006,null,{"$f":"'2010'!AN82","v":"REFINARIAS DE PETRÓLEO"}]
["K","Out. Font. Prim.",8431.555207099178,12895.077452992513,13214.520059174482,16503.683054590019,21033.954877374672,26783.443542653447,36111.034586369773,45297.826804165874,52693.651683559074,null,{"$f":"'2010'!AN83","v":"PLANTAS DE GAS NATURAL"}]
["M","Óleo Diesel",43661.91375987955,50463.269942672006,45790.090201651808,48566.37004804927,54532.742839868217,58508.893246212596,63782.037535749805,68016.283072074599,73493.973153209867,null,{"$f":"'2010'!AN84","v":"USINAS DE GASEIFICAÇÃO"}]
["N","Óleo Combustível",6067.760038120301,6535.2588355821435,3941.7353254287054,4437.8580989747688,5407.8457820870499,4929.4959815575512,5732.4582304090645,6474.1528484488081,6700.2570059836635,null,{"$f":"'2010'!AN85","v":"COQUERIAS"}]
["O","Gasolina",17577.955038872635,23305.501080766106,18304.57465607562,16163.964568851474,14879.374680238621,13690.416488969766,12391.580685011004,10556.727479033265,8881.7126425635888,"==>",{"$f":"'2010'!AN86","v":"CICLO DO COMBUSTÍVEL NUCLEAR"}]
["P","GLP",7701.1177562599551,8123.782769108695,9127.4666767455565,9987.2560956689595,10681.30210589944,11062.166677147057,11782.041398961432,12323.850014756867,12209.680981233189,null,{"$f":"'2010'!AN87","v":"CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO"}]
["Q","","","","","","","","","","","==>",{"$f":"'2010'!AN88","v":"CENTRAIS ELÉTRICAS AUTOPRODUTORAS"}]
["R","Querosene",3194.8837565669996,3612.7723931699998,3941.0035321613209,4556.1128584380558,5534.6080394395331,6324.109676350814,7257.7642995024771,8017.3651418972277,8954.5005404099866,null,{"$f":"'2010'!AN89","v":"CARVOARIAS"}]
["S","Gás de Cid/Coqueria",1737.7099041974561,1634.2578768822357,1627.2850061629974,2016.4208354070736,2030.5609819736244,2483.0194446072051,3424.9335521382786,4157.5965376083514,3987.2281226450732,null,{"$f":"'2010'!AN90","v":"DESTILARIAS"}]
["T","Coque de Carv. Min.",7516.3776520273468,7886.4778199999992,8832.7609861623914,9836.532877362557,9275.9023514934597,10028.405583369282,12037.083878749585,14015.943382829841,12938.365111633415,null,{"$f":"'2010'!AN91","v":"OUTRAS TRANSFORMAÇÕES"}]
["U","Urânio cont. no UO2",{"$f":"IF(INDIRECT(\"'\"&C$33&\"'!\"&$A51&\"$\"&$C$32)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$A51&\"$\"&$C$32))","v":3779.6966346246891},3839.8094758787879,6084.4,6101.3,6861.7,6861.7,7596.3,9939.6,9618.7999999999993,null,{"$f":"'2010'!AN92","v":"PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM"}]
["V","Eletricidade",-4394.569542388097,-5042.1629184417397,-4715.0388867609945,-7020.0298762426537,-9203.2604322561383,-10457.90749711798,-12274.617824993911,-13992.307208172075,-14863.100513729907,null,{"$f":"'2010'!AN93","v":"CONSUMO FINAL"}]
["W","Carvão Vegetal",4647.7850001585821,3901.0969975472735,4239.1601420139559,5375.4101562253636,5362.7474973723411,5911.2917867068645,7673.5878576932091,9283.6582994221062,9137.2891502252605,null,{"$f":"'2010'!AN94","v":"CONSUMO FINAL NÃO-ENERGÉTICO"}]
["X","Álcool Etíl. An./Hidr.",12040.845243,15436.990163999999,14945.581559634789,16666.988378905087,19276.68320850853,22171.576970143793,24905.740002295486,26391.392508244589,28150.626249674096,null,{"$f":"'2010'!AN95","v":"CONSUMO FINAL ENERGÉTICO"}]
["Y","Outras Sec. de Petr.",11531.061736,11958.902890447545,11489.638909027944,12660.162916918851,12167.845313563766,11580.819667699825,13763.143494777958,16100.002122279133,15557.585382390847,null,{"$f":"'2010'!AN96","v":"SETOR ENERGÉTICO"}]
["Z","","","","","","","","","","",null,{"$f":"'2010'!AN97","v":"RESIDENCIAL"}]
["AA","Alcatrão",106.13431858045327,103.11170144979383,102.23256589836318,111.38890174130712,132.79788548489944,229.58747556176183,339.54667970238467,414.42558344726945,393.20869472861432,null,{"$f":"'2010'!AN98","v":"COMERCIAL"}]
["AD","Total com Eletric",237363.60321940394,270157.22779153474,261174.02672742115,285414.24139220756,310245.02829648176,338081.15477073845,389221.52175977436,435475.29067158489,451762.57268657436,"==>",{"$f":"'2010'!AN99","v":"PÚBLICO"}]
[null,"Verificação",{"$f":"IF(OR(ABS(SUM(C34:C57)-2*C52-C58)<0.00000002,ABS(SUM(C34:C57)-C58)<0.00000002),\"\",\"ERRO\")","v":""},{"$f":"IF(OR(ABS(SUM(D34:D57)-2*D52-D58)<0.00000002,ABS(SUM(D34:D57)-D58)<0.00000002),\"\",\"ERRO\")","v":""},{"$f":"IF(OR(ABS(SUM(E34:E57)-2*E52-E58)<0.00000002,ABS(SUM(E34:E57)-E58)<0.00000002),\"\",\"ERRO\")","v":""},"","","","","","",null,{"$f":"'2010'!AN100","v":"AGROPECUÁRIO"}]
["AD","Total Geral com Eletric",{"$f":"INDIRECT(\"'\"&C$33&\"'!\"&$A60&\"$64\")","v":237363.60321940394},{"$f":"INDIRECT(\"'\"&D$33&\"'!\"&$A60&\"$64\")","v":270157.22779153474},261174.02672742115,285414.24139220756,310245.02829648176,338081.15477073845,389221.52175977436,435475.29067158489,451762.57268657436,null,{"$f":"'2010'!AN101","v":"TRANSPORTES - TOTAL"}]
[null,"Part. consumo total",{"$f":"ABS(C58/C60)","v":1},{"$f":"ABS(D58/D60)","v":1},1,1,1,1,1,1,1,null,{"$f":"'2010'!AN102","v":"RODOVIÁRIO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN103","v":"FERROVIÁRIO"}]
[null,{"$f":"B32","v":"Linha"},{"$f":"C32+59+IF(C32=64,1,0)","v":124},{"$f":"\"EMISSÕES NO SETOR: \"&TRIM(INDIRECT(\"'2010'!AN$\"&$C63))","v":"EMISSÕES NO SETOR: CONSUMO FINAL E PROD. DE ELETRICIDADE"},null,null,null,null,null,null,null,null,{"$f":"'2010'!AN104","v":"AÉREO"}]
[{"$f":"A33","v":"Col"},null,{"$f":"C33","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,{"$f":"'2010'!AN105","v":"HIDROVIÁRIO"}]
["C",{"$f":"IF(SUM(C65:K65)=0,\"\",INDIRECT(\"'2010'!\"&$A65&\"126\"))","v":""},{"$f":"IF(INDIRECT(\"'\"&C$64&\"'!\"&$A65&\"$\"&$C$63)=0,\"\",INDIRECT(\"'\"&C$64&\"'!\"&$A65&\"$\"&$C$63))","v":""},"","","","","","","","",null,{"$f":"'2010'!AN106","v":"INDUSTRIAL - TOTAL"}]
["D","Gás Natural",39664537.238919273,44075806.447079077,48732984.654205956,55543037.950364396,62116727.230688736,76312657.68109709,95497771.674752459,115872776.24260949,123830468.95575729,null,{"$f":"'2010'!AN107","v":"CIMENTO"}]
["E","Carvão Vapor",3417833.0524680582,4188239.3679901441,5434276.0001677815,6318407.635112511,5695088.2679773793,4222253.8228388922,5388229.7727647368,6495308.3416005839,6532777.7524910318,null,{"$f":"'2010'!AN108","v":"FERRO-GUSA E AÇO"}]
["F","Carvão Metalúrgico",1040.4467335728052,"","","","","","","","",null,{"$f":"'2010'!AN109","v":"FERRO-LIGAS"}]
["G","","","","","","","","","","",null,{"$f":"'2010'!AN110","v":"MINERAÇÃO E PELOTIZ."}]
["H","","","","","","","","","","",null,{"$f":"'2010'!AN111","v":"NÃO-FERROSOS E OUTROS DA METALURGIA"}]
["I","","","","","","","","","","",null,{"$f":"'2010'!AN112","v":"QUÍMICA"}]
["J","","","","","","","","","","",null,{"$f":"'2010'!AN113","v":"ALIMENTOS E BEBIDAS"}]
["K","Out. Font. Prim.",712467.75600000005,1713215.5326,1560807.7204830267,1677210.5896126903,3302623.1677190028,3922732.6128214826,4489638.123705416,5414431.497939527,5552123.5850273995,null,{"$f":"'2010'!AN114","v":"TÊXTIL"}]
["M","Óleo Diesel",122570077.50469057,139273498.25601417,128823241.34895228,136623143.77862397,150319556.69463274,161294539.04403406,170404802.31812051,181728678.66265285,195469308.06165147,null,{"$f":"'2010'!AN115","v":"PAPEL E CELULOSE"}]
["N","Óleo Combustível",{"$f":"IF(INDIRECT(\"'\"&C$64&\"'!\"&$A75&\"$\"&$C$63)=0,\"\",INDIRECT(\"'\"&C$64&\"'!\"&$A75&\"$\"&$C$63))","v":16006536.989991885},10442495.913461581,12773521.2744308,13808313.289761575,14488471.789542159,15555110.39622291,18576507.836165346,20980030.954915363,21712740.289272964,null,{"$f":"'2010'!AN116","v":"CERÂMICA"}]
["O","Gasolina",51001599.834629104,67619802.043991402,53109852.066849776,46898973.791809067,43171797.376477584,39722091.778920904,35953581.518318824,30629842.280187014,25769866.462876469,null,{"$f":"'2010'!AN117","v":"OUTROS"}]
["P","GLP",20345358.127624691,21461984.483251404,24113587.691267125,26385040.251269832,28218620.13955424,29224815.129087839,31126631.136307355,32558019.497565743,32256399.661635313,null,{"$f":"'2010'!AN118","v":"CONSUMO NÃO-IDENTIFICADO"}]
["Q","","","","","","","","","","",null,{"$f":"'2010'!AN119","v":"AJUSTES"}]
["R","Querosene",9586228.9797522202,10823002.849171624,11797638.41574391,13639006.320731545,16568192.311760688,18931614.410956096,21726567.411947232,24000479.62890815,26805852.546750799,null,{"$f":"'2010'!AN120","v":"CENTRAIS ELÉTRICAS (CESP+AUTOP.)"}]
["S","Gás de Cid/Coqueria",2664887.250272641,2484150.996587378,3025023.8875286374,3720705.540554957,3754798.7579412637,4590686.5007425621,6366743.2374650901,7642092.6148244385,7412014.6565273339,null,{"$f":"'2010'!AN121","v":"EDIFICAÇÕES (Res+Com+Pub) + AGROPECUÁRIA"}]
["T","Coque de Carv. Min.",464289.18507474835,581191.33700879989,418008.78629774239,529553.42274103884,561989.34149543312,522212.48521840177,666300.54579876107,816771.98475369508,792124.77991265547,"==>",{"$f":"'2010'!AN122","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"}]
["U","","","","","","","","","","",null,{"$f":"'2010'!AN123","v":"CONSUMO FINAL E PROD. DE ELETRICIDADE"}]
["V","","","","","","","","","","",{"$f":"OFFSET(L31,C32-13,0)","v":0}]
["W","","","","","","","","","",""]
["X","","","","","","","","","",""]
["Y","Outras Sec. de Petr.",33859683.401719376,35316689.180099569,35257042.578170508,38284696.965391532,36691622.576834068,34857052.373567685,41412609.168463968,48539915.711470962,46986094.096864134]
["Z","","","","","","","","","",""]
["AA","Alcatrão",802791.76774404966,771955.01469959412,345418.03667093645,343581.1327050773,386183.70626717887,430748.00208436151,749226.06185240112,900860.55017106142,902154.98649343848]
["AD","Total com Eletric",301097331.53562015,338752031.42195469,325391402.46076846,343771670.66867822,365275671.36089051,389586514.23759234,432358608.8056621,475579207.9675988,494021925.83526027]
[{"$f":"0.0000002","v":1.9999999999999999E-7},"Verificação",{"$f":"IF(ABS(SUM(C65:C88)-C89)<$A90,\"\",\"ERRO\")","v":""},{"$f":"IF(ABS(SUM(D65:D88)-D89)<$A90,\"\",\"ERRO\")","v":""},"","","","","","",""]
[null,{"$f":"IF(ISERR(M91),\"\",IF(M91>0,\"Emissão/Energia\",\"\"))","v":"Emissão/Energia"},{"$f":"C89/C58","v":1268.5067443019257},{"$f":"D89/D58","v":1253.9069718443764},1245.8796402460375,1204.4657231952124,1177.3780014028764,1152.3461415700056,1110.8291413353852,1092.0922912392252,1093.5432807046741,null,{"$f":"SUM(C91:K91)","v":10598.947935839718}]
[]
[null,"Emissão/Energia"]

{"sheet":"Um combust","index":2,"n_rows":91,"n_cols":24,"rows_kept":91,"cut":false,"hidden":false,"merged":[[0,5,0,9],[0,10,0,14],[1,0,1,9],[1,10,1,19],[0,20,0,21],[2,20,2,21],[1,20,1,21]]}
[null,null,null,null,{"$f":"IF(ISNUMBER(L83),\"\",L83)","v":""},"Combustível (coluna do BEN) ===>",null,null,null,null," TOTAL        COM       ELETRIC",null,null,null,null,null,{"$f":"IF(Q3=1,\"Energia\",\"\")","v":"Energia"},{"$f":"IF(R3=1,\"Edifícios\",\"\")","v":"Edifícios"},{"$f":"IF(S3=1,\"Transp.\",\"\")","v":"Transp."},{"$f":"IF(T3=1,\"Industr.\",\"\")","v":"Industr."},"<=Chaves Gdes Setores"]
[{"$f":"D32","v":"ENERGIA INDUSTR, COMBUST: TOTAL COM ELETRIC"},null,null,null,null,null,null,null,null,null,{"$f":"D63","v":"EMISSÕES INDUSTR, COMBUST: TOTAL COM ELETRIC"},null,null,null,null,null,null,null,null,null,"Posicionar na 1a linha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,"e (CTRL+SHIFT+M)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Q3","v":0},{"$f":"1-R3","v":0},0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SETORES",null,null,"COMBUSTÍVEIS",null,{"$f":"OFFSET(P31,S31,2)","v":"AD"},{"$f":"MATCH(K1,P32:P68,0)","v":28}]
[null,"Linha",47,{"$f":"\"ENERGIA INDUSTR, COMBUST: \"&TRIM(OFFSET(P31,S31,0))","v":"ENERGIA INDUSTR, COMBUST: TOTAL COM ELETRIC"},null,null,null,null,null,null,null,{"$f":"MATCH(T1,'2010'!AW73:AW123,0)+13","v":{"$error":"#N/A"}},{"$f":"'2010'!AN73","v":"PRODUÇÃO"},null,null," PETRÓLEO ",null,"C"]
["Col",null,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,{"$f":"'2010'!AN74","v":"IMPORTAÇÃO"},null,null," GÁS NATURAL ",null,"D"]
[58,{"$f":"IF(SUM(C34:K34)=0,\"\",\"Outras Inds\")","v":"Outras Inds"},{"$f":"IF($T$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A34)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A34))","v":7210.9744172006467},{"$f":"IF($T$3*INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A34)=0,\"\",INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A34))","v":7754.0964257144124},7398.5381928712168,7765.2324670782846,7696.6895758987612,7329.4886799248943,9542.5571986092691,13455.809144800929,12519.117285685308,null,{"$f":"'2010'!AN75","v":"VARIAÇÃO DE ESTOQUES"},null,null," CARVÃO VAPOR ",null,"E",12519.117285685308,null,null,null,58,{"$f":"IF(SUM(Y34:AG34)=0,\"\",\"Outras Inds\")","v":""}]
[57,{"$f":"IF(SUM(C35:K35)=0,\"\",\"Cerâmica\")","v":"Cerâmica"},{"$f":"IF($T$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A35)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A35))","v":4485.0617180230402},4613.642557509369,3952.691076553705,4584.8775459921599,5327.5037674363157,6120.7991760040759,6976.9632432920152,7836.4123324935472,8756.0363279057347,null,{"$f":"'2010'!AN76","v":"OFERTA TOTAL"},null,null," CARVÃO METALÚRGICO ",null,"F",8756.0363279057347,null,null,null,57,{"$f":"IF(SUM(Y35:AG35)=0,\"\",\"Cerâmica\")","v":""}]
[56,{"$f":"IF(SUM(C36:K36)=0,\"\",\"Papel e Celulose\")","v":"Papel e Celulose"},10131.293828816373,11729.405713553038,11318.858144259728,13598.888669281181,15034.734307686373,18699.211957110841,23849.42894531268,27428.698361643066,29440.794517954673,null,{"$f":"'2010'!AN77","v":"EXPORTAÇÃO"},null,null," URÂNIO U3O8 ",null,"G",29440.794517954673,null,null,null,56,{"$f":"IF(SUM(Y36:AG36)=0,\"\",\"Papel e Celulose\")","v":""}]
[55,{"$f":"IF(SUM(C37:K37)=0,\"\",\"Têxtil\")","v":"Têxtil"},1212.2198168059253,894.50763010783317,1230.2595462705829,1319.5681639934212,1499.8945981109366,1486.7901539862651,1414.8256031424435,1603.4726466850616,1825.5620198192869,null,{"$f":"'2010'!AN78","v":"NÃO-APROVEITADA"},null,null," ENERGIA HIDRÁULICA ",null,"H",1825.5620198192869,null,null,null,55,{"$f":"IF(SUM(Y37:AG37)=0,\"\",\"Têxtil\")","v":""}]
[54,{"$f":"IF(SUM(C38:K38)=0,\"\",\"Alim e bebidas\")","v":"Alim e bebidas"},23243.846312457896,21475.388230367782,21065.260680523948,24607.183041285578,28530.372071602651,32913.776655490336,37729.028586442058,42596.159670716755,48072.022863387785,null,{"$f":"'2010'!AN79","v":"REINJEÇÃO"},null,null," LENHA ",null,"I",48072.022863387785,null,null,null,54,{"$f":"IF(SUM(Y38:AG38)=0,\"\",\"Alim e bebidas\")","v":""}]
[53,{"$f":"IF(SUM(C39:K39)=0,\"\",\"Química\")","v":"Química"},7214.3869123208005,6706.4214867548835,7857.4466195340228,8901.0521303439327,8562.7637790779445,9194.4872716504324,11305.982131877983,13126.596581491624,12664.188692980602,null,{"$f":"'2010'!AN80","v":"OFERTA INTERNA BRUTA"},null,null," PRODUTOS DA CANA ",null,"J",12664.188692980602,null,null,null,53,{"$f":"IF(SUM(Y39:AG39)=0,\"\",\"Química\")","v":""}]
[52,{"$f":"IF(SUM(C40:K40)=0,\"\",\"N-Ferr e Out Metal\")","v":"N-Ferr e Out Metal"},6492.2103962601623,5645.5627300978686,6242.5755275383672,7105.0393955949557,6756.9631931479125,7697.8691267160702,9485.9345595438426,10962.294813589224,10461.398414017995,null,{"$f":"'2010'!AN81","v":"TOTAL TRANSFORMAÇÃO"},null,null," OUTRAS FONTES PRIMÁRIAS ",null,"K",10461.398414017995,null,null,null,52,{"$f":"IF(SUM(Y40:AG40)=0,\"\",\"N-Ferr e Out Metal\")","v":""}]
[51,{"$f":"IF(SUM(C41:K41)=0,\"\",\"Mineração e Pelot.\")","v":"Mineração e Pelot."},3182.305462814104,3346.1290473773424,3448.2671094735492,5097.497599797176,5460.6388910807145,5152.1539906000125,6523.7703786322254,8130.3232160732823,7748.971588362655,null,{"$f":"'2010'!AN82","v":"REFINARIAS DE PETRÓLEO"},null,null," ENERGIA PRIMÁRIA TOTAL ",null,"L",7748.971588362655,null,null,null,51,{"$f":"IF(SUM(Y41:AG41)=0,\"\",\"Mineração e Pelot.\")","v":""}]
[50,{"$f":"IF(SUM(C42:K42)=0,\"\",\"Ferro-Ligas\")","v":"Ferro-Ligas"},1695.0533897786186,1206.0353138831235,1278.1493421601153,1065.615008401232,1226.121008380826,1411.9443157002374,1607.7225611762608,1818.8063845562272,2026.2492819835131,null,{"$f":"'2010'!AN83","v":"PLANTAS DE GAS NATURAL"},null,null," ÓLEO DIESEL ",null,"M",2026.2492819835131,null,null,null,50,{"$f":"IF(SUM(Y42:AG42)=0,\"\",\"Ferro-Ligas\")","v":""}]
[49,{"$f":"IF(SUM(C43:K43)=0,\"\",\"Ferro Gusa e Aço\")","v":"Ferro Gusa e Aço"},16445.322779138638,16523.544635724804,18712.60945567652,21846.830614015082,20867.822951360478,23251.698354930217,29546.699575642662,35330.602188295357,33378.279776685151,null,{"$f":"'2010'!AN84","v":"USINAS DE GASEIFICAÇÃO"},null,null," ÓLEO COMBUSTIVEL ",null,"N",33378.279776685151,null,null,null,49,{"$f":"IF(SUM(Y43:AG43)=0,\"\",\"Ferro Gusa e Aço\")","v":""}]
[48,{"$f":"IF(SUM(C44:K44)=0,\"\",\"Cimento\")","v":"Cimento"},4254.6421253254939,4750.1606104078919,4611.3537355696535,4667.9688130134282,4798.6837792887791,4892.9245623082061,6682.8004634953168,7196.7569836997527,7052.8951654561351,null,{"$f":"'2010'!AN85","v":"COQUERIAS"},null,null," GASOLINA ",null,"O",7052.8951654561351,null,null,null,48,{"$f":"IF(SUM(Y44:AG44)=0,\"\",\"Cimento\")","v":""}]
[46,{"$f":"IF(SUM(C45:K45)=0,\"\",\"Hidroviário\")","v":"Hidroviário"},{"$f":"IF($S$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A45)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A45))","v":1380.0884522619015},{"$f":"IF($S$3*INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A45)=0,\"\",INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A45))","v":964.71579296899984},1391.3752720458342,1543.4380377233733,1724.6016897990276,1947.8673428325433,2228.6423639912264,2600.5819176717687,3092.7636166590755,"==>",{"$f":"'2010'!AN86","v":"CICLO DO COMBUSTÍVEL NUCLEAR"},null,null," GLP ",null,"P",3092.7636166590755,null,null,null,46,{"$f":"IF(SUM(Y45:AG45)=0,\"\",\"Hidroviário\")","v":""}]
[45,{"$f":"IF(SUM(C46:K46)=0,\"\",\"Aéreo\")","v":"Aéreo"},{"$f":"IF($S$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A46)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A46))","v":3240.9989093959998},3657.9286459999998,3984.899130838588,4607.1067384847383,5597.7952323361997,6395.9855982306608,7339.2441511501565,8105.3504269954474,9051.1776015583109,null,{"$f":"'2010'!AN87","v":"CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO"},null,null," NAFTA ",null,"Q",9051.1776015583109,null,null,null,45,{"$f":"IF(SUM(Y46:AG46)=0,\"\",\"Aéreo\")","v":""}]
[44,{"$f":"IF(SUM(C47:K47)=0,\"\",\"Ferroviário\")","v":"Ferroviário"},1135.4635003200001,1147.5315945128,1108.4926290918618,1200.3316299780865,1461.8008830409626,1665.6687370175632,1924.163108060462,2257.6536865326284,2698.1999969539788,"==>",{"$f":"'2010'!AN88","v":"CENTRAIS ELÉTRICAS AUTOPRODUTORAS"},null,null," QUEROSENE ",null,"R",2698.1999969539788,null,null,null,44,{"$f":"IF(SUM(Y47:AG47)=0,\"\",\"Ferroviário\")","v":""}]
[43,{"$f":"IF(SUM(C48:K48)=0,\"\",\"Rodoviário\")","v":"Rodoviário"},63963.303532672304,78266.876106833079,71106.792737761716,72956.340816355543,79616.415188265062,85134.102352556249,90569.626943711672,94641.625770631988,99984.220882175519,null,{"$f":"'2010'!AN89","v":"CARVOARIAS"},null,null," GÁS DE CIDADE E DE COQUERIA ",null,"S",99984.220882175519,null,null,null,43,{"$f":"IF(SUM(Y48:AG48)=0,\"\",\"Rodoviário\")","v":""}]
[41,{"$f":"IF(SUM(C49:K49)=0,\"\",\"Agropecuário\")","v":"Agropecuário"},{"$f":"IF($R$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A49)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A49))","v":10029.040115332773},{"$f":"IF($R$3*INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A49)=0,\"\",INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A49))","v":11487.076693807654},10983.981987419887,11332.949178918201,12013.922416021056,12227.059247855401,13123.985773819188,13301.925179478587,13626.808496647178,null,{"$f":"'2010'!AN90","v":"DESTILARIAS"},null,null," COQUE DE CARVÃO MINERAL ",null,"T",13626.808496647178,null,null,null,41,{"$f":"IF(SUM(Y49:AG49)=0,\"\",\"Agropecuário\")","v":""}]
[40,{"$f":"IF(SUM(C50:K50)=0,\"\",\"Público\")","v":"Público"},{"$f":"IF($R$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A50)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A50))","v":3635.7834296560577},3980.4480115237857,3646.7243071774428,3624.19118616283,3525.5602362413711,3637.5940810240368,3632.6469352296012,3526.0552063848777,3332.2323219764412,null,{"$f":"'2010'!AN91","v":"OUTRAS TRANSFORMAÇÕES"},null,null," URÂNIO CONTIDO NO UO2",null,"U",3332.2323219764412,null,null,null,40,{"$f":"IF(SUM(Y50:AG50)=0,\"\",\"Público\")","v":""}]
[39,{"$f":"IF(SUM(C51:K51)=0,\"\",\"Comercial\")","v":"Comercial"},6730.7051003538227,8581.8343332528202,9818.3234483211545,11416.221756412951,13000.893826906371,15740.469551277953,18523.277114869579,21335.222718558063,24124.68216144104,null,{"$f":"'2010'!AN92","v":"PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM"},null,null," ELETRICIDADE",null,"V",24124.68216144104,null,null,null,39,{"$f":"IF(SUM(Y51:AG51)=0,\"\",\"Comercial\")","v":""}]
[38,{"$f":"IF(SUM(C52:K52)=0,\"\",\"Residencial\")","v":"Residencial"},23562.417171100999,24951.433424469215,27161.357897191723,29837.679645902866,31875.325128695073,33385.657767657933,35536.148712171875,37544.584646191994,38617.664698023866,null,{"$f":"'2010'!AN93","v":"CONSUMO FINAL"},null,null," CARVÃO VEGETAL ",null,"W",38617.664698023866,null,null,null,38,{"$f":"IF(SUM(Y52:AG52)=0,\"\",\"Residencial\")","v":""}]
[37,{"$f":"IF(SUM(C53:K53)=0,\"\",\"Set. Energetico\")","v":"Set. Energetico"},{"$f":"IF($Q$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A53)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A53))","v":24263.400916047067},{"$f":"IF($Q$3*INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A53)=0,\"\",INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A53))","v":27763.36611815538},27218.424057390886,30679.083123721877,34054.079942354292,38114.360018113846,44081.527579853224,49111.71296534397,51570.761147149431,null,{"$f":"'2010'!AN94","v":"CONSUMO FINAL NÃO-ENERGÉTICO"},null,null," ÁLCOOL ETÍLICO (anidro/hidr)",null,"X",51570.761147149431,null,null,null,37,{"$f":"IF(SUM(Y53:AG53)=0,\"\",\"Set. Energetico\")","v":""}]
[61,{"$f":"IF(SUM(C54:K54)=0,\"\",\"Geração Eletr.\")","v":"Geração Eletr."},{"$f":"IF($Q$3*INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A54)=0,\"\",-INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A54))","v":13855.084933321317},{"$f":"IF($Q$3*INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A54)=0,\"\",-INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A54))","v":24711.122688512667},17637.645829750643,17657.14582975064,21612.445829750632,21681.245829750653,27596.545829750663,33564.645829750662,31718.545829750663,null,{"$f":"'2010'!AN95","v":"CONSUMO FINAL ENERGÉTICO"},null,null," OUTRAS SECUNDÁRIAS DE PETRÓLEO ",null,"Y",null,null,null,null,61,{"$f":"IF(SUM(Y54:AG54)=0,\"\",\"Geração Eletr.\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN96","v":"SETOR ENERGÉTICO"},null,null," PRODUTOS N-ENERG. DE PETRÓLEO ",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN97","v":"RESIDENCIAL"},null,null," ALCATRÃO ",null,"AA"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN98","v":"COMERCIAL"},null,null," ENERGIA SECUNDÁRIA TOTAL ",null,"AB"]
[null,null,null,null,null,null,null,null,null,null,null,"==>",{"$f":"'2010'!AN99","v":"PÚBLICO"},null,null," TOTAL        SEM       ELETRIC",null,"AC"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN100","v":"AGROPECUÁRIO"},null,null," TOTAL        COM       ELETRIC",null,"AD"]
["AD","Total Geral com Eletric",{"$f":"INDIRECT(\"'\"&C$33&\"'!\"&$A60&\"$64\")","v":237363.60321940394},{"$f":"INDIRECT(\"'\"&D$33&\"'!\"&$A60&\"$64\")","v":270157.22779153474},261174.02672742115,285414.24139220756,310245.02829648176,338081.15477073845,389221.52175977436,435475.29067158489,451762.57268657436,null,{"$f":"'2010'!AN101","v":"TRANSPORTES - TOTAL"},null,null," OUTRAS SECUNDÁRIAS DE PETRÓLEO ",null,"AE"]
["AD","Part. consumo total",{"$f":"ABS(SUM(C34:C54)/C60)","v":1.0000000000000002},{"$f":"ABS(SUM(D34:D54)/D60)","v":1},0.99999999999999989,0.99999999999999978,1,1,1,0.99999999999999978,0.99999999999999989,null,{"$f":"'2010'!AN102","v":"RODOVIÁRIO"},null,null,"LIXÍVIA",null,"AF"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN103","v":"FERROVIÁRIO"},null,null,"OUTRAS PRIM. RENOVÁVEIS",null,"AG"]
[null,{"$f":"B32","v":"Linha"},{"$f":"C32+59+IF(C32=64,1,0)","v":106},{"$f":"\"EMISSÕES INDUSTR, COMBUST: \"&TRIM(OFFSET(P31,S31,0))","v":"EMISSÕES INDUSTR, COMBUST: TOTAL COM ELETRIC"},null,null,null,null,null,null,null,null,{"$f":"'2010'!AN104","v":"AÉREO"},null,null,"OUTRAS PRIM. NÃO RENOV.",null,"AH"]
[{"$f":"A33","v":"Col"},null,{"$f":"C33","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,{"$f":"'2010'!AN105","v":"HIDROVIÁRIO"},null,null," ÓLEO DIESEL MINERAL",null,"AI"]
[{"$f":"A34+59","v":117},{"$f":"B34","v":"Outras Inds"},{"$f":"IF(INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A65)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A65))","v":11205951.733647477},{"$f":"IF(INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A65)=0,\"\",INDIRECT(\"'\"&D$33&\"'!\"&$R$31&$A65))","v":14944471.805975111},10267781.753238009,9890663.206666179,10504349.201461732,10381180.19233842,14638165.974827427,21274020.798834238,18622645.870712604,null,{"$f":"'2010'!AN106","v":"INDUSTRIAL - TOTAL"},null,null,"BIODIESEL",null,"AJ"]
[{"$f":"A35+59","v":116},"Cerâmica",{"$f":"IF(INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A66)=0,\"\",INDIRECT(\"'\"&C$33&\"'!\"&$R$31&$A66))","v":5294040.6464759642},5726258.5095052114,4987245.3813790409,5945514.2840837762,6572783.9639570462,7713368.3998476695,9780468.0804599803,11505032.547983976,13498866.514869854,null,{"$f":"'2010'!AN107","v":"CIMENTO"},null,null,"GÁS DE REFINARIA",null,"AK"]
[115,"Papel e Celulose",5322365.4209154937,7221707.6143527431,5348570.1944717644,5965692.3337506894,6859965.9917573333,8178704.7208535932,11393729.998776887,13624265.808137462,13170673.593602035,null,{"$f":"'2010'!AN108","v":"FERRO-GUSA E AÇO"},null,null,"COQUE DE PETRÓLEO",null,"AL"]
[114,"Têxtil",1656405.6614235423,1627506.2005876144,1441655.6940102074,1502689.0229808101,1890483.3859807071,1803459.0455782402,1947250.8540471685,2272601.3038456496,2394338.9429328493,null,{"$f":"'2010'!AN109","v":"FERRO-LIGAS"},null,null,"OUTROS EN. DE PETRÓLEO",null,"AM"]
[113,"Alim e bebidas",6043871.4406506587,8069148.041537879,5770305.0628032256,6630094.2578499736,8360377.3870646078,10541832.411589906,15420384.530961849,18270706.660689969,20199117.255932014,null,{"$f":"'2010'!AN110","v":"MINERAÇÃO E PELOTIZ."}]
[112,"Química",15690642.943003781,16548304.928163465,17881698.063133523,20061831.289396726,19055016.727436714,19176672.809372097,23802675.915635053,27869286.860260755,25908909.946543872,null,{"$f":"'2010'!AN111","v":"NÃO-FERROSOS E OUTROS DA METALURGIA"}]
[111,"N-Ferr e Out Metal",8346967.8591283858,9482305.0109686069,6597381.5092139626,6793798.8630299876,6819824.1786236186,7747575.3009904921,10557592.516506322,12443959.213355392,11021938.085398978,null,{"$f":"'2010'!AN112","v":"QUÍMICA"}]
[110,"Mineração e Pelot.",8173467.2183356714,9282560.4977770094,8588266.7705131751,12015461.746012146,12771254.612030931,11210373.135961385,14363506.758521184,17563641.62317118,15961099.738899397,null,{"$f":"'2010'!AN113","v":"ALIMENTOS E BEBIDAS"}]
[109,"Ferro-Ligas",754592.016864734,1012376.7776810759,519139.86402708665,415711.18724153831,539152.01514859556,648367.58544647205,942973.55490268779,1102781.0671200529,993406.015024525,null,{"$f":"'2010'!AN114","v":"TÊXTIL"}]
[108,"Ferro Gusa e Aço",6975262.2668881314,8231553.9564147387,8028856.1092524622,8814358.037306888,8782414.4993987512,9868722.0365189854,14175229.22546507,17201344.868044298,15951327.223659392,null,{"$f":"'2010'!AN115","v":"PAPEL E CELULOSE"}]
[107,"Cimento",14758310.1436584,16955370.292225692,15880552.322005782,16025769.544409195,16770408.690288009,17197520.218710579,22634676.77462158,24858879.068415426,24119906.849741802,null,{"$f":"'2010'!AN116","v":"CERÂMICA"}]
[105,"Hidroviário",4416501.8159971973,3093051.6279855724,4452523.5480657946,4939634.683426558,5519817.0512022097,6233171.3230760172,7130830.7472705916,8319533.4511154098,9893000.7247091364,null,{"$f":"'2010'!AN117","v":"OUTROS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN118","v":"CONSUMO NÃO-IDENTIFICADO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN119","v":"AJUSTES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN120","v":"CENTRAIS ELÉTRICAS (CESP+AUTOP.)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN121","v":"EDIFICAÇÕES (Res+Com+Pub) + AGROPECUÁRIA"}]
[null,null,null,null,null,null,null,null,null,null,null,"==>",{"$f":"'2010'!AN122","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2010'!AN123","v":"CONSUMO FINAL E PROD. DE ELETRICIDADE"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(L31,C32-13,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Emissão/Energia",{"$f":"C76/C45","v":3200.1585179259737},{"$f":"D76/D45","v":3206.1791156817567},3200.0881699722495,3200.4100992046929,3200.6329831704206,3199.9978571496995,3199.6299013629732,3199.1045521702563,3198.7574709624732]

{"sheet":"2010","index":3,"n_rows":126,"n_cols":57,"rows_kept":126,"cut":false,"hidden":false,"merged":[[37,47,37,48],[11,2,11,11],[11,12,11,27],[11,28,11,29],[70,2,70,11],[70,12,70,27],[70,28,70,29],[51,39,51,42],[47,39,47,42],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,38],[9,34,9,35],[10,34,10,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65500000000000003,0.87307999999999997,0.88958699999999991,0.65200000000000002,0.87,0.88]
[null,"Oferta e Demanda EPE (BEN Ano Base 2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2010"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2010 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8302872062663184E-2]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC"," OUTRAS SECUNDÁRIAS DE PETRÓLEO ",{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",106558.80242397112,22770.995853286342,2104.4687487694996,null,1766.8120009999998,34682.923940536319,25997.346219070063,48852.284873622251,10464.441863099179,{"$f":"SUM(C14:K14)","v":253198.07592335477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":253198.07592335477},{"$f":"AB14+L14","v":253198.07592335477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT($C14:$K14)+COUNT($M14:$AA14)","v":8}]
[null,"    IMPORTAÇÃO  ",17515.746541469078,11129.50349181497,2895.3949999999995,7972.0199999999995,1418.5843959600002,null,null,null,null,{"$f":"SUM(C15:K15)","v":40931.249429244053},7637.9328160187752,154.12339116288251,393.66933682169037,1907.8932917934758,5136.2252923717951,1580.5395280250341,null,1242.9510980699999,3526.6610290602002,3087.8890819999997,0.64600000000000002,39.01722516024379,{"$f":"SUMPRODUCT(AK15:AM15,$AK$9:$AM$9)","v":3384.4946199999999},1722.5674043015081,null,{"$f":"SUM(M15:AA15)","v":29814.61011478561},{"$f":"AD15-V15","v":67657.970462029669},70745.859544029663,3384.6210000000001,null,null,null,null,null,null,3876.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT($C15:$K15)+COUNT($M15:$AA15)","v":18}]
[null,"    VARIAÇÃO DE ESTOQUES  ",1185.18147,null,141.01336899999998,163.54,1636.0179884899999,null,null,null,null,3125.7528274899996,8.0161439999999988,-10.576810999999999,-64.891966999999994,34.535753905702471,-86.560417122074639,-10.893965999999999,null,-56.58,-4491.4400692173831,null,null,-805.70640000000003,{"$f":"SUMPRODUCT(AK16:AM16,$AK$9:$AM$9)","v":-8.2978807999999944},-174.62643748956856,null,-5667.0220507233234,-2541.2692232333238,-2541.2692232333238,-9.7252199999999931,null,null,null,null,null,null,50,-58.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null," OFERTA TOTAL  ",125259.73043544021,33900.499345101314,5140.8771177694998,8135.5599999999995,4821.4143854499998,34682.923940536319,25997.346219070063,48852.284873622251,10464.441863099179,297255.07818008884,7645.9489600187744,143.54658016288252,328.7773698216904,1942.4290456991782,5049.6648752497204,1569.6455620250342,null,1186.3710980699998,-964.77904015718275,3087.8890819999997,0.64600000000000002,-766.68917483975633,{"$f":"SUM(Y14:Y16)","v":3376.1967392000001},1547.9409668119395,null,24147.588064062282,318314.77716215112,321402.66624415113,3374.8957800000003,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":3926.5},{"$f":"SUM(AM14:AM16)","v":-58.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,"    EXPORTAÇÃO  ",-32650.908424599274,null,null,null,null,null,null,null,null,-32650.908424599274,-1310.4006133711136,-7966.3691897203789,-594.69215282421123,-4.5825033206521741,null,-1976.8718051475844,null,null,null,-108.14363087999999,null,-983.60251228755089,{"$f":"SUMPRODUCT(AK18:AM18,$AK$9:$AM$9)","v":-156.80516799999998},-489.37504620284938,-0.41434615384615386,-13591.256967908188,-46134.021761627468,-46242.165392507464,-157.13999999999999,null,null,null,null,null,null,-179.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"    NÃO-APROVEITADA  ",null,-2365.30085848,null,null,null,null,null,null,null,-2365.30085848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2365.30085848,-2365.30085848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"    REINJEÇÃO  ",null,-3999.6466427769515,null,null,null,null,null,null,null,-3999.6466427769515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3999.6466427769515,-3999.6466427769515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":92608.822010840944},{"$f":"D17+SUM(D18:D20)","v":27535.551843844361},5140.8771177694998,8135.5599999999995,4821.4143854499998,34682.923940536319,25997.346219070063,48852.284873622251,10464.441863099179,{"$f":"SUM(C21:K21)","v":258239.22225423262},{"$f":"M17+SUM(M18:M20)","v":6335.5483466476608},{"$f":"N17+SUM(N18:N20)","v":-7822.8226095574964},-265.91478300252083,1937.846542378526,5049.6648752497204,-407.22624312255016,0,1186.3710980699998,-964.77904015718275,2979.7454511199999,0.64600000000000002,-1750.2916871273073,3219.3915712000003,1058.56592060909,-0.41434615384615386,10556.331096154092,265815.80789926671,268795.55335038673,3217.7557800000004,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":3746.9},{"$f":"AM17+SUM(AM18:AM20)","v":-58.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-92407.630028216765},{"$f":"SUM(D23:D32)","v":-10211.310768836751},-1905.3820699512887,-8105.5349076177517,-4821.4143854499998,-34682.923940536319,-8945.4142176112418,-18786.62114075114,-4421.267672150293,{"$f":"SUM(C22:K22)","v":-184287.49913112153},{"$f":"SUM(M23:M32)","v":35001.347634443257},{"$f":"SUM(N23:N32)","v":13118.59218603421},17830.533804719998,5846.9747146632762,2590.7532031949586,3854.3653979999995,1433.6161963873985,6340.0942743120449,964.77904015718286,44358.687132804873,4766.6195732200003,14441.787695999999,7938.6646429999983,6918.6445655312182,224.2429369558711,165629.70299942425,-63016.483264502152,-18657.79613169728,8683.3874369999994,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":5535.5705315308078},{"$f":"SUM(AL23:AL32)","v":2341.8746530685589},{"$f":"SUM(AM23:AM32)","v":2549.7472678290292},{"$f":"AK22","v":5535.5705315308078},null,null,"ATUAL","Desejado",null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"    REFINARIAS DE PETRÓLEO  ",-92407.630028216765,null,null,null,null,null,null,null,-1211.1851207678574,{"$f":"SUM(C23:K23)","v":-93618.81514898462},35132.015295359997,14246.952121731007,16628.52922171,4692.750867874277,5625.6829947000006,3854.3653979999995,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AK23:AM23,$AK$9:$AM$9)","v":6978.9999999999991},6302.1255666640754,null,93461.421466039363,-157.39368294525775,-157.39368294525775,7012.6127939999997,null,null,null,null,null,{"$f":"AN23/$AQ23*$AR23","v":6245.4941956529447},{"$f":"AO23/$AQ23*$AR23","v":3042.3831975318385},{"$f":"AP23/$AQ23*$AR23","v":260.747267829029},6275.5,3057,262,7012.5298540000013,6979,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"    PLANTAS DE GAS NATURAL  ",null,-2844.3896104000014,null,null,null,null,null,null,839.91532076785734,{"$f":"SUM(C24:K24)","v":-2004.4742896321441},null,null,null,1093.69,null,null,null,null,null,null,null,null,null,881.26367923214275,null,1974.9536792321428,-29.52061040000126,-29.52061040000126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"    USINAS DE GASEIFICAÇÃO  ",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"    COQUERIAS",null,null,null,-8105.5349076177517,null,null,null,null,null,-8105.5349076177517,null,null,null,null,null,null,1737.7734323358654,6340.0942743120449,null,null,null,null,{"$f":"SUMPRODUCT(AK26:AM26,$AK$9:$AM$9)","v":-611.6},null,235.43292553632438,7701.7006321842346,-403.83427543351718,-403.83427543351718,0,null,null,null,null,null,null,{"$f":"AO26/$AQ26*$AR26","v":-700.50854446327946},null,null,10,null,8.7308000000000003,-611.6,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",null,null,null,null,-4821.4143854499998,null,null,null,null,-4821.4143854499998,null,null,null,null,null,null,null,null,4744.4756747818719,null,null,null,null,null,null,4744.4756747818719,-76.938710668127896,-76.938710668127896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,-4818.4634493983312,-1721.3075370999998,null,null,-32903.544310078818,-13.95,null,-193.32841892744636,-39650.593715504598,-1820.0624,-889.952,null,null,null,null,null,null,-3779.6966346246891,38081.087320620529,null,null,{"$f":"SUMPRODUCT(AK28:AM28,$AK$9:$AM$9)","v":0},null,null,31591.376285995841,-46140.304750129289,-8059.217429508757,0,null,null,null,{"$f":"(1-$AI$11)*M28","v":-1732.1481587467363},{"$f":"$AI$11*M28","v":-87.914241253263711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,-2177.1879090384191,-184.07453285128889,null,null,-1779.3796304575039,-294.83884148221028,-4080.6867278021746,-2195.0525972228465,-10711.220238854443,-343.49191691674054,-238.40793569679724,null,null,null,null,-304.15723594846696,null,null,6277.5998121843404,null,null,{"$f":"SUMPRODUCT(AK29:AM29,$AK$9:$AM$9)","v":-464.99999999999994},null,-11.189988580453278,4915.3527350418826,-12073.467315996901,-5795.8675038125602,-365.49,null,null,null,{"$f":"(1-$AI$11)*M29","v":-326.90027079935231},{"$f":"$AI$11*M29","v":-16.591646117388251},{"$f":"AN29/$AQ29*$AR29","v":-709.92366412213732},null,null,-558.49,null,null,-365.81095000000005,-465,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,"    CARVOARIAS",null,null,null,null,null,null,-8636.6253761290318,null,null,-8636.6253761290318,null,null,null,null,null,null,null,null,null,null,4766.6195732200003,null,null,null,null,4766.6195732200003,-3870.0058029090314,-3870.0058029090314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"    DESTILARIAS",null,null,null,null,null,null,null,-14705.934412948965,null,-14705.934412948965,null,null,null,null,null,null,null,null,null,null,null,14441.787695999999,null,null,null,14441.787695999999,-264.14671694896606,-264.14671694896606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"    OUTRAS TRANSFORMAÇÕES",null,-371.26980000000003,null,null,null,null,null,null,-1661.6168559999999,-2032.8866559999999,2032.8866559999999,null,1202.00458301,60.533846788999995,-3034.929791505042,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AK32:AM32,$AK$9:$AM$9)","v":2036.2646429999998},-264.74468036500002,null,2032.0152569289576,-0.87139907104233316,-0.87139907104233316,2036.2646429999998,null,null,null,null,null,null,null,2289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",null,-433.11493120024022,null,-29.6,null,null,0,0,0,-462.71493120024024,-33.92,-69.048000000000002,-1.5340305206729118E-2,-6.1099999999999994,-22.95,-16.439999999999998,0,-10.35,0,-7374.3503651462306,-119.67671322000001,-131.63583,0,-63.010026850764831,0,-7847.5062755222025,-935.87084157621211,-8310.2212067224427,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D35:D36)","v":16887.187096514037},3237.4858239464147,0.26269178961241652,null,null,17051.932001458816,30065.663732871108,6043.1741909488856,{"$f":"SUM(C34:K34)","v":73285.705537528876},{"$f":"SUM(M35:M36)","v":41498.359442962806},4939.400102423504,17577.955038872635,7701.1177562599551,7600.6679194249546,3202.2817565669998,1433.5526682489892,7516.3776520273468,0,39964.117590416776,4647.7850001585821,12628.058007,{"$f":"SUM(Y35:Y36)","v":11164.311736},7796.851871497116,237.60039599999999,167908.43693785966,201230.02488497176,241194.14247538854,11163.23229523,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":5709.7381767145534},{"$f":"SUM(AL35:AL36)","v":6102.7055708982698},{"$f":"SUM(AM35:AM36)","v":2356.4677208773351},{"$f":"AK34","v":5709.7381767145534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,1452.5875683838433,null,null,null,null,null,null,null,{"$f":"SUM(C35:K35)","v":1452.5875683838433},null,null,null,null,7600.6679194249546,7.3979999999999997,null,null,null,null,null,587.21276399999999,{"$f":"SUMPRODUCT(AK35:AM35,$AK$9:$AM$9)","v":98.25},7796.851871497116,142.65606600000001,16233.03662092207,17685.624189305912,17685.624189305912,98.25,null,null,null,null,null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D37:D42)+D47+D59","v":15434.599528130193},3237.4858239464147,0.26269178961241652,null,null,17051.932001458816,30065.663732871108,6043.1741909488856,{"$f":"SUM(C36:K36)","v":71833.117969145038},{"$f":"SUM(M37:M42)+M47+M59","v":41498.359442962806},4939.400102423504,17577.955038872635,7701.1177562599551,0,3194.8837565669996,1433.5526682489892,7516.3776520273468,0,39964.117590416776,4647.7850001585821,12040.845243,11066.061736,0,94.944329999999994,{"$f":"SUM(M36:AA36)","v":151675.40031693759},183544.40069566586,{"$f":"L36+AB36","v":223508.51828608263},11064.98229523,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":5559.7381767145534},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":6102.7055708982698},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2356.4677208773351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,"    SETOR ENERGÉTICO  ",null,3874.7848267696777,4.9992868880999994,null,null,null,null,12776.862554096157,null,{"$f":"SUM(C37:K37)","v":16656.646667753936},907.94839832902596,631.33372845086649,null,15.078574609090907,null,null,183.82076408687448,null,null,2307.992782817274,null,null,{"$f":"SUMPRODUCT(AK37:AM37,$AK$9:$AM$9)","v":3560.58},null,null,{"$f":"SUM(M37:AA37)","v":7606.7542482931322},21955.408133229794,24263.400916047067,3560.58,null,null,null,{"$f":"(1-$AI$11)*M37","v":864.09188300503911},{"$f":"$AI$11*M37","v":43.856515323986891},5436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"    RESIDENCIAL  ",null,255.2,null,null,null,null,7276,null,null,{"$f":"SUM(C38:K38)","v":7531.2},null,null,null,6297.5770000000002,null,4.178551101,null,null,null,9220.4616199999982,509,null,null,null,null,{"$f":"SUM(M38:AA38)","v":16031.217171100998},14341.955551101,23562.417171100999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEN do NBU",null,"Tot","Em mil m3",null,"Teor biodiesel","em ktep, fc=",0.84799999999999998,"Tot","BEN public 2016",null,null,6]
[null,"    COMERCIAL  ",null,201.92136067163503,null,null,null,null,88.866686054751895,null,null,290.78804672638694,35.642926374399998,24.579028068,null,297.81332113657089,null,null,null,null,null,5995.7095770484648,86.172201000000001,null,null,null,null,6439.917053627436,734.99552330535789,6730.7051003538227,null,null,null,null,{"$f":"AY39","v":34.285714285714292},1.7142857142857142,null,null,null,null,null,null,null,null,{"$f":"B39","v":"    COMERCIAL  "},42.0317528,{"$f":"SUM(AV39:AW39)","v":42},40,2,{"$f":"AW39/SUM(AV39:AW39)","v":4.7619047619047616E-2},{"$f":"$AZ$38*AV39*BB39/BA39","v":34.285714285714292},{"$f":"$AZ$38*AW39*BB39/BA39","v":1.7142857142857142},35.616,36,null,null,7]
[null,"    PÚBLICO",null,59.84,null,null,null,null,null,null,null,59.84,11.603821765174199,3.3457563229999994,null,380.79415926889999,null,null,null,null,null,3180.1996922989833,null,null,null,null,null,3575.9434296560576,455.58373735707437,3635.7834296560577,null,null,null,null,11.420365535248042,0.57963446475195823,null,null,null,null,null,null,null,null,"    PÚBLICO",13.683752081573349,{"$f":"SUM(AV40:AW40)","v":13.659807956104252},13,{"$f":"AV40*AI11/(1-AI11)","v":0.65980795610425236},4.8302872062663184E-2,11.420365535248042,0.57963446475195823,11.583517146776405,12,null,null,5]
[null,"    AGROPECUÁRIO  ",null,2.2929161024,null,null,null,null,2523.4524035990921,null,null,2525.745319701492,5772.2249846736004,78.849191459499991,null,8.0910430781818174,null,null,null,null,null,1628.6876424,7.5054670199999993,7.9364669999999995,null,null,null,7503.2947956312819,8400.3524729327728,10029.040115332773,null,null,null,null,5492.176289114147,279.82371088585273,null,null,null,null,null,null,null,null,"    AGROPECUÁRIO  ",6806.8690857000001,6807,6477,330,4.847950639048039E-2,5492.176289114147,279.82371088585273,5772.3360000000002,5772,null,null,8]
[null,"    TRANSPORTES - TOTAL  ",null,1766.6846161646986,null,null,null,null,null,null,null,1766.6846161646986,34045.878819508624,965.56632583826183,17577.955038872635,null,null,3187.9288182659998,null,null,null,142.93199999999999,null,12032.908776,null,null,null,67953.169778485521,69576.922394650217,69719.854394650218,null,null,null,null,32415.980380827976,1631.0196191720256,null,null,null,null,null,null,null,null,"    TRANSPORTES - TOTAL  ",{"$f":"SUM(AT43:AT46)","v":40062.042004137526},39808,{"$f":"SUM(AV43:AV46)","v":37901},{"$f":"SUM(AW43:AW46)","v":1907},4.7904943729903539E-2,32415.980380827976,1631.0196191720256,33757.184000000001,{"$f":"SUM(BB43:BB46)","v":34047},null,null,7]
[null,"      RODOVIÁRIO  ",null,1766.6846161646986,null,null,null,null,null,null,null,1766.6846161646986,32638.82519276498,null,17524.884947742634,null,null,null,null,null,null,0,null,12032.908776,null,null,null,62196.618916507607,63963.303532672304,63963.303532672304,null,null,null,null,31055.809223174852,1583.1907768251492,null,null,null,null,null,null,null,null,"      RODOVIÁRIO  ",38489.180651845498,38490,36623,1867,4.8506105481943361E-2,31055.809223174852,1583.1907768251492,32639.52,32639,null,null,5]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,992.53150032000008,null,null,null,null,null,null,null,null,142.93199999999999,null,null,null,null,null,1135.4635003200001,992.53150032000008,1135.4635003200001,null,null,null,null,945.08685162846814,47.913148371531975,null,null,null,null,null,null,null,null,"      FERROVIÁRIO  ",1084.03809,829,789,40,4.8250904704463207E-2,945.08685162846814,47.913148371531975,702.99199999999996,993,null,null,2]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,53.070091129999994,null,null,3187.9288182659998,null,null,null,null,null,null,null,null,null,3240.9989093959998,3240.9989093959998,3240.9989093959998,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"      AÉREO ",0,0,0,0,null,{"$f":"$AZ$38*AV45","v":0},{"$f":"$AZ$38*AW45","v":0},0,0,null,null,2]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,414.52212642363958,965.56632583826183,null,null,null,null,null,null,null,null,null,null,null,null,null,1380.0884522619015,1380.0884522619015,1380.0884522619015,null,null,null,null,415,0,null,null,null,null,null,null,null,null,"      HIDROVIÁRIO  ",488.82326229202783,489,489,0,null,{"$f":"$AZ$38*AV46*BB46/BA46","v":415},{"$f":"$AZ$38*AW46*BB46/BA46","v":0},414.67199999999997,415,null,null,2]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":9273.8758084217807},{"$f":"SUM(E48:E59)","v":3232.4865370583148},{"$f":"SUM(F48:F59)","v":0.26269178961241652},null,null,{"$f":"SUM(I48:I59)","v":7163.6129118049739},{"$f":"SUM(J48:J59)","v":17288.801178774953},{"$f":"SUM(K48:K59)","v":6043.1741909488856},43002.213318798524,{"$f":"SUM(M48:M59)","v":725.06049231198222},{"$f":"SUM(N48:N59)","v":3235.7260722838751},null,{"$f":"SUM(P48:P59)","v":701.76365816721091},null,{"$f":"SUM(R48:R59)","v":2.7763871999999994},{"$f":"SUM(S48:S59)","v":1249.7319041621147},{"$f":"SUM(T48:T59)","v":7516.3776520273468},null,{"$f":"SUM(V48:V59)","v":17488.134275852062},{"$f":"SUM(W48:W59)","v":4045.1073321385825},null,{"$f":"SUM(Y48:Y59)","v":7505.4817359999988},null,{"$f":"SUM(AA48:AA59)","v":94.944329999999994},42565.103840143172,68079.182883089641,85567.317158941703,7504.4022952300002,{"$f":"SUM(AF48:AF59)","v":4710.6015748192849},1214.1421757296002,119,690.03798811414492,35.022504197837257,123.73817671455326,6102.7055708982698,2356.4677208773351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,"      CIMENTO  ",null,22.516343605741646,52.146012009244984,3.4796162372580852E-3,null,null,null,null,297.46516799999995,372.13100323122387,45.202057656934976,8.0888823653459916,null,4.8879999999999999,null,null,null,47.336121877707157,null,553.45131024228181,62.995149952000006,null,{"$f":"SUMPRODUCT(AK48:AM48,$AK$9:$AM$9)","v":3160.5495999999998},null,null,3882.5111220942699,3701.1908150832123,4254.6421253254939,3160.26,null,179,119,{"$f":"(1-$AI$11)*M48","v":43.01866844896292},{"$f":"$AI$11*M48","v":2.1833892079720547},null,3620,null,"ATUAL",null,null,null,"Desejado",null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"      FERRO-GUSA E AÇO  ",null,896.59639925063743,1772.2182943999996,4.7183081912044143E-3,null,null,null,null,null,2668.8194119588284,15.320938111999999,168.33614700000001,null,70.799642774545461,null,null,1249.7319041621147,7153.2059128979217,null,1612.9299999999998,3371.9764922332247,null,39.257999999999996,null,94.944329999999994,13776.503367179808,14832.392779138638,16445.322779138638,39.284999999999997,null,null,null,14.580892798496082,0.74004531350391634,null,{"$f":"AO49/$AQ49*$AR49","v":44.964951665368581},null,null,746,null,651.31768,39.258000000000003,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,"      FERRO-LIGAS  ",null,1.9594168000000001,0,null,null,null,92.041259601328903,null,null,94.000676401328903,null,29.051097284999997,null,0,null,0.93855959999999994,null,107.42974714285714,null,727.63733354166175,568.36461580777075,null,167.63136,null,null,1601.0527133772896,967.41605623695682,1695.0533897786186,167.61599999999999,null,null,null,0,0,null,192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"      MINERAÇÃO E PELOTIZ. ",null,628.39880734400003,367.56778780002998,4.7166656512540608E-2,null,null,null,null,null,996.01376180054251,260.06596194470097,370.96271995999996,null,18.940999999999999,null,0.61058159999999984,null,56.302725508860767,null,971.8,null,null,507.60871199999997,null,null,2186.2917010135616,2210.5054628141042,3182.305462814104,507.21300000000002,null,null,null,247.50402905703265,12.561932887668323,null,581.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,726.56012795079664,615.80301348,0.16440950000000001,null,null,null,null,null,1342.5275509307965,null,1098.387253222,null,79.429999999999993,null,null,null,152.10314460000001,null,3198.4303109598009,9.3030565475649993,null,612.02908000000002,null,null,5149.6828453293656,3293.7800853003614,6492.2103962601623,611.97299999999996,null,null,null,0,0,null,701,null,"ATUAL",null,null,null,"Desejado",null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"      QUÍMICA  ",null,2289.2874961783291,125.1712287,null,null,null,49.229175892000008,null,92.554358000000008,2556.242258770329,26.977772952000002,233.20803189599999,null,63.543999999999997,null,null,null,null,null,2055.2261041573247,20.188744545146619,null,2258.9999999999995,null,null,4658.144653550471,5159.1608081634758,7214.3869123208005,2258.5452952299997,null,93,0,25.674669036563973,1.3031039154360313,{"$f":"AN53/$AQ53*$AR53","v":123.73817671455326},{"$f":"AO53/$AQ53*$AR53","v":93.54061923290142},{"$f":"AP53/$AQ53*$AR53","v":2356.4677208773351},130.96,99,2494,2390.8436980000001,2259,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"      ALIMENTOS E BEBIDAS  ",null,662.00310893019946,71.302489201,null,null,null,2267.2657450800002,17248.252186993457,11.122,20259.945530204655,148.49940622335995,325.20521644799999,null,105.703,null,2.4659999999999998E-2,null,null,null,2318.906659581879,null,null,85.561840000000004,null,null,2983.900782253239,20924.939652876015,23243.846312457896,85.554000000000002,null,11,null,141.32645840317156,7.1729478201884049,null,98,null,null,null,null,null,{"$f":"AN53*AN9","v":85.385920000000013},null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"      TÊXTIL  ",null,328.57272975833166,0,null,null,null,91.881590990000007,null,null,420.45432074833167,2.8388610229862059,64.20961388100001,null,10.188015392665381,null,4.1099999999999999E-3,null,null,null,714.52489576094217,null,null,null,null,null,791.76549605759374,497.69492104498318,1212.2198168059253,null,null,null,null,2.7017358821892223,0.13712514079698382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,"      PAPEL E CELULOSE  ",null,676.31175490139333,111.60789992157,null,null,null,1513.3562737649997,40.548991781495992,5580.6829607488853,7922.5078811183448,76.319999999999993,466.17818169802854,null,30.55,null,8.2199999999999999E-3,null,null,null,1635.7295459999996,null,null,null,null,null,2208.7859476980279,8495.5642828163727,10131.293828816373,null,4710.6015748192849,870.08138592960017,null,72.63352480417754,3.686475195822454,null,null,null,"A partir do BEN  ano base 2010 em PDF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"      CERÂMICA ",null,1140.8228044787702,29.750133998999999,null,null,null,2275.3932688526456,null,58.060789800000002,3504.0269971304156,5.9359999999999999,295.37200000000001,null,164.97,null,null,null,null,null,319.3614168926245,null,null,{"$f":"SUMPRODUCT(AK57:AM57,$AK$9:$AM$9)","v":195.39530400000001},null,null,981.03472089262448,4165.7003011304159,4485.0617180230402,195.55199999999999,null,58.060789800000002,null,5.6492741514360318,0.28672584856396865,null,223.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"      OUTROS  ",null,1900.846819223581,86.919677547469988,4.2917708671413382E-2,null,null,874.44559762400013,null,3.2889143999999999,2865.5439265037226,143.89949440000001,176.7269285285,null,152.75,null,1.190256,null,null,null,3380.1366987155493,12.279273052875414,null,{"$f":"SUMPRODUCT(AK58:AM58,$AK$9:$AM$9)","v":478.44783999999999},null,null,4345.4304906969246,3830.8377184850974,7210.9744172006467,478.404,null,3,null,136.94873553211491,6.950758867885118,null,548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",-447.38469257059495,-3.9809802866691042,-2.9896181256843763,null,0.44520880957424536,null,null,-4.4218081142098527E-3,-2.2737367544323206E-13,{"$f":"SUM(C60:K60)","v":-453.91450398148862},-25.028144543996195,-32.646219876857344,5.0609107661029338,-174.33281789130444,3.0301650000022708,244.40027217395726,-0.4301231177643467,null,-2.6257421126274492E-13,null,null,53.075471999999294,0.31580374679553103,-16.888032022354622,0.28353846153846662,{"$f":"SUM(M60:AA60)","v":56.84082469611856},{"$f":"AD60-V60","v":-397.07367928537008},{"$f":"L60+AB60","v":-397.07367928537008},0.31580374679553103]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-6995.6513584367503},-1905.3820699512887,null,null,{"$f":"SUM(H28:H29)","v":-34682.923940536319},-308.78884148221027,-4080.6867278021746,-2388.3810161502929,-50361.813954359037,-2163.5543169167404,-1128.3599356967973,null,null,null,null,{"$f":"SUM(S28:S29)","v":-304.15723594846696},null,{"$f":"SUM(U28:U29)","v":-3779.6966346246891},44358.687132804873,null,null,{"$f":"SUM(Y28:Y29)","v":-464.99999999999994},null,-11.189988580453278,{"$f":"SUM(AB28:AB29)","v":36506.729021037725},-58213.772066126192,-13855.084933321317,null,0,0,0,-2059.0484295460888,-104.50588737065196,-709.92366412213732,0,0]
[null,"EDIFICAÇÕES (Res+Com+Pub) + AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":519.25427677403502},0,0,0,0,9888.3190896538435,0,0,10407.573366427878,5819.4717328131746,106.77397585049999,0,6984.2755234836532,0,4.178551101,0,0,0,20025.058531747447,602.67766801999994,7.9364669999999995,0,0,0,33550.37245001577,23932.887284696204,43957.945816443651]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":10870.436185206428},1910.3813568393887,0,0,34682.923940536319,308.78884148221027,16857.549281898333,2388.3810161502929,67018.460622112965,3071.5027152457665,1759.6936641476636,0,15.078574609090907,0,0,487.97800003534144,0,3779.6966346246891,{"$f":"V37","v":2307.992782817274},0,0,4025.58,0,11.189988580453278,null,null,38118.485849368386]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":22430.250886566944},5142.8678938977037,0.26269178961241652,0,34682.923940536319,17360.720842941028,34146.350460673282,8431.555207099178,122194.93192350407,43661.91375987955,6067.760038120301,17577.955038872635,7701.1177562599551,0,3194.8837565669996,1737.7099041974561,7516.3776520273468,3779.6966346246891,-4394.569542388097,4647.7850001585821,12040.845243,11531.061736,0,106.13431858045327,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":237363.60321940394}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2010 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(B73)","v":"PRODUÇÃO"},{"$f":"\"\"","v":""}]
[null,"    IMPORTAÇÃO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPORTAÇÃO",{"$f":"\"\"","v":""}]
[null,"    VARIAÇÃO DE ESTOQUES  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VARIAÇÃO DE ESTOQUES",{"$f":"\"\"","v":""}]
[null," OFERTA TOTAL  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFERTA TOTAL",{"$f":"\"\"","v":""}]
[null,"    EXPORTAÇÃO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPORTAÇÃO",{"$f":"\"\"","v":""}]
[null,"    NÃO-APROVEITADA  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NÃO-APROVEITADA",{"$f":"\"\"","v":""}]
[null,"    REINJEÇÃO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REINJEÇÃO",{"$f":"\"\"","v":""}]
[null," OFERTA INTERNA BRUTA  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFERTA INTERNA BRUTA",{"$f":"\"\"","v":""}]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":16431349.533309177},{"$f":"SUM(E82:E91)","v":7666332.9581036447},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":24097682.491412818},{"$f":"SUM(M82:M91)","v":6388030.5579342609},{"$f":"SUM(N82:N91)","v":3656544.2511721216},null,null,null,null,{"$f":"SUM(S82:S91)","v":565409.80886825442},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":30575655.519395705},null,{"$f":"SUM(AA82:AA91)","v":37808.147060233918},{"$f":"SUM(AB82:AB91)","v":11769185.277034871},null,{"$f":"SUM(AD82:AD91)","v":35866867.76844769},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":6388030.5579342609},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":10986749.561909167},{"$f":"SUM(AL82:AL91)","v":13339763.709726553},{"$f":"SUM(AM82:AM91)","v":6249142.2477599876},"TOTAL TRANSFORMAÇÃO",{"$f":"\"\"","v":""}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":20708490.05163572},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":9865357.049909167},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":10843133.001726553},null,"REFINARIAS DE PETRÓLEO",{"$f":"\"\"","v":""}]
[null,"    PLANTAS DE GAS NATURAL  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLANTAS DE GAS NATURAL",{"$f":"\"\"","v":""}]
[null,"    USINAS DE GASEIFICAÇÃO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USINAS DE GASEIFICAÇÃO",{"$f":"\"\"","v":""}]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":2496630.7080000006},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2496630.7080000006},null,"COQUERIAS",{"$f":"\"\"","v":""}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"\"\"","v":""}]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":11317581.893936865},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":6925706.3508733977},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":18243288.244810261},{"$f":"SUM(AI87:AJ87)","v":5373849.0120812589},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":2883963.5000064},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":8257812.512087659},null,{"$f":"AB87+L87","v":26501100.756897919},26591951.696776766,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":5373849.0120812589},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,null,"CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",26591951.696776766]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":5113767.6393723125},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":740626.607230247},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":5854394.2466025595},{"$f":"SUM(AI88:AJ88)","v":1014181.5458530016},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":772580.75116572157},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":565409.80886825442},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":1121392.5120000001},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":37808.147060233918},{"$f":"SUM(M88:AA88)","v":3511372.7649472118},null,{"$f":"AB88+L88","v":9365767.0115497708},9445432.0924700331,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":1014181.5458530016},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":1121392.5120000001},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0},"CENTRAIS ELÉTRICAS AUTOPRODUTORAS",9445432.0924700331]
[null,"    CARVOARIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARVOARIAS",{"$f":"\"\"","v":""}]
[null,"    DESTILARIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESTILARIAS",{"$f":"\"\"","v":""}]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":6249142.2477599876},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":6249142.2477599876},"OUTRAS TRANSFORMAÇÕES",{"$f":"\"\"","v":""}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM",{"$f":"\"\"","v":""}]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":39664537.238919273},{"$f":"SUM(E94:E95)","v":3417833.0524680582},{"$f":"SUM(F94:F95)","v":1040.4467335728052},null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":712467.75600000005},{"$f":"SUM(C93:K93)","v":43795878.494120903},{"$f":"SUM(M94:M95)","v":122570077.50469057},{"$f":"SUM(N94:N95)","v":16006536.989991885},{"$f":"SUM(O94:O95)","v":51001599.834629104},{"$f":"SUM(P94:P95)","v":20345358.127624691},null,{"$f":"SUM(R94:R95)","v":9586228.9797522202},{"$f":"SUM(S94:S95)","v":2664887.250272641},{"$f":"SUM(T94:T95)","v":464289.18507474835},null,{"$f":"SUM(V94:V95)","v":35866867.768447697},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":33859683.401719376},null,{"$f":"SUM(AA94:AA95)","v":802791.76774404966},{"$f":"SUM(M93:AA93)-V93","v":257301453.04149926},{"$f":"AB93+L93","v":301097331.53562015},{"$f":"AC93+V93","v":336964199.30406785},{"$f":"SUM(AE87:AE89)+SUM(AE94:AE118)","v":332758663.65949863},{"$f":"SUM(AF94:AF95)","v":0},0,712467.75600000005,122570077.50469057,0,9019079.0368507374,21750201.693629693,6433334.2027161419,"CONSUMO FINAL",332758663.65949863]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":3411830.1271646158},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":3411830.1271646158},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":23325875.234220479},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":22146.371675999999},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":236939.38560000007},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":23927948.951623164},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":481998.84062294167},{"$f":"SUM(M94:AA94)-V94","v":47994908.783742584},{"$f":"AB94+L94","v":51406738.910907201},{"$f":"AC94+V94","v":51406738.910907201},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":236939.38560000007},null,null,"CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"\"\"","v":""}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":36252707.111754656},{"$f":"SUM(E96:E101)+E106","v":3417833.0524680582},{"$f":"SUM(F96:F101)+F106","v":1040.4467335728052},null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":712467.75600000005},40384048.366956286,{"$f":"SUM(M96:M101)+M106","v":122570077.50469057},{"$f":"SUM(N96:N101)+N106","v":16006536.989991885},{"$f":"SUM(O96:O101)+O106","v":51001599.834629104},{"$f":"SUM(P96:P101)+P106","v":20345358.127624691},null,{"$f":"SUM(R96:R101)+R106","v":9564082.6080762204},{"$f":"SUM(S96:S101)+S106","v":2664887.250272641},{"$f":"SUM(T96:T101)+T106","v":464289.18507474835},null,{"$f":"SUM(V96:V101)+V106","v":35866867.768447697},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":33622744.016119376},null,{"$f":"SUM(AA96:AA101)+AA106","v":320792.92712110799},256560368.4436003,{"$f":"AB95+L95","v":296944416.81055659},{"$f":"AC95+V95","v":332811284.57900429},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,712467.75600000005,122570077.50469057,0,8782139.6512507368,21750201.693629693,6433334.2027161419,"CONSUMO FINAL ENERGÉTICO",{"$f":"\"\"","v":""}]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":9101074.4522355217},{"$f":"E37*COMENTÁRIOS!$AE$1*E$68","v":20114.70478371629},null,null,null,null,null,null,9121189.1570192389,{"$f":"SUM(AI96:AJ96)","v":2680774.9027622337},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":2045889.4740112403},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":39835.645965378681},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":341711.62413504318},null,null,{"$f":"V37/V$34*$AD$123","v":2071369.9424127704},null,null,{"$f":"SUM(AK96:AM96)","v":8586683.334144},null,null,13694894.981017895,22816084.138037134,24887454.080449905,22819777.12693312,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":2680774.9027622337},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":8586683.334144},null,null,"SETOR ENERGÉTICO",22819777.12693312]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":599412.43296000012},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,599412.43296000012,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":16637384.787051601},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":12508.751791011762},null,null,null,{"$f":"V38/V$34*$AD$123","v":8275150.250480935},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,16649893.538842611,17249305.971802611,25524456.222283546,17249375.950833611,null,null,null,null,null,null,null,null,"RESIDENCIAL",17249375.950833611]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":474271.84195446089},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,474271.84195446089,{"$f":"SUM(AI98:AJ98)","v":106368.64457142858},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":79650.385429489266},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":786784.31696172943},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":5381010.1547088865},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,972803.34696264751,1447075.1889171083,6828085.3436259944,1446070.6161159277,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":106368.64457142858},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"COMERCIAL",1446070.6161159277]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":140551.88083200002},null,null,null,null,null,null,null,140551.88083200002,{"$f":"SUM(AI99:AJ99)","v":35430.756739425589},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":10842.201731607573},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":1006008.9701830563},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":2854155.395346391},null,null,null,null,null,1052281.9286540896,1192833.8094860895,4046989.2048324803,1191705.1158385742,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":35430.756739425589},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"PÚBLICO",1191705.1158385742]
[null,"    AGROPECUÁRIO  ",null,{"$f":"D41*COMENTÁRIOS!$AE$1*D$68","v":5385.5894181533877},null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,5385.5894181533877,{"$f":"SUM(AI100:AJ100)","v":17039030.972261965},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":255517.36517723917},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":21375.490449790665},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":1461709.3489904429},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,17315923.827888995,17321309.41730715,18783018.766297594,17345555.493923798,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":17039030.972261965},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"AGROPECUÁRIO",17345555.493923798]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":4149579.6396876401},null,null,null,null,null,null,null,4149579.6396876401,{"$f":"SUM(M102:M105)","v":100567685.40131602},{"$f":"SUM(N102:N105)","v":3128998.0139971972},{"$f":"SUM(O102:O105)","v":51001599.834629104},null,null,{"$f":"SUM(R102:R105)","v":9543262.569066003},null,null,null,{"$f":"SUM(V102:V105)","v":128278.15182660465},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,164241545.81900829,168391125.45869592,168519403.61052251,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":100567685.40131602},{"$f":"SUM(AJ102:AJ105)","v":0},null,null,null,"TRANSPORTES - TOTAL",{"$f":"\"\"","v":""}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":4149579.6396876401},null,null,null,null,null,null,null,4149579.6396876401,{"$f":"SUM(AI102:AJ102)","v":96348126.383191049},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":50847619.491351746},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":0},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,147195745.8745428,151345325.51423043,151345325.51423043,151480845.9557586,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":96348126.383191049},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"RODOVIÁRIO",151480845.9557586]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":2932055.21612497},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":128278.15182660465},null,null,null,null,null,2932055.21612497,2932055.21612497,3060333.3679515747,2717437.6395847788,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":2932055.21612497},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"FERROVIÁRIO",2717437.6395847788]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":153980.3432773572},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":9543262.569066003},null,null,null,null,null,null,null,null,null,9697242.9123433605,9697242.9123433605,9697242.9123433605,9750907.9060521424,null,null,null,null,null,null,null,null,"AÉREO",9750907.9060521424]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":1287503.8019999999},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":3128998.0139971972},null,null,null,null,null,null,null,null,null,null,null,null,null,4416501.8159971973,4416501.8159971973,4416501.8159971973,4415019.2520298734,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":1287503.8019999999},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"HIDROVIÁRIO",4415019.2520298734]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":21782431.274666879},{"$f":"SUM(E107:E117)","v":3397718.3476843419},{"$f":"SUM(F107:F117)","v":1040.4467335728052},null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":712467.75600000005},25893657.825084794,{"$f":"SUM(M107:M117)","v":2140786.8270394993},{"$f":"SUM(N107:N117)","v":10485639.549645111},null,{"$f":"SUM(P107:P117)","v":1853968.9170131362},null,{"$f":"SUM(R107:R117)","v":8311.2872192063987},{"$f":"SUM(S107:S117)","v":2323175.626137598},{"$f":"SUM(T107:T117)","v":464289.18507474835},null,{"$f":"SUM(V107:V117)","v":15695194.524681669},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":25036060.681975372},null,{"$f":"SUM(AA107:AA117)","v":320792.92712110799},42633025.001225784,68526682.826310575,84221877.350992247,null,{"$f":"SUM(AF107:AF117)","v":0},0,712467.75600000005,2140786.8270394993,0,195456.31710673653,21750201.693629693,6433334.2027161419,"INDUSTRIAL - TOTAL",{"$f":"\"\"","v":""}]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":52886.270776179234},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":209810.25108017493},{"$f":"F48*COMENTÁRIOS!$AE$1*F$68","v":13.781760569995935},null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":712467.75600000005},975178.05961692426,{"$f":"SUM(AI107:AJ107)","v":133461.9257470294},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":26212.696299916483},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":12913.464470400002},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":212059.95633301523},null,{"$f":"V48/V$34*$AD$123","v":496709.70254311635},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":12901774.338647999},null,null,13286422.381498359,14261600.441115282,14758310.1436584,14258611.708049566,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":712467.75600000005},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":133461.9257470294},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":12901774.338647999},null,"CIMENTO",14258611.708049566]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":2105920.9602586213},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},{"$f":"F49*COMENTÁRIOS!$AE$1*F$68","v":18.687863647248172},null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},2105939.6481222687,45236.035938838861,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":545507.28992093052},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":187043.50889650264},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":2323175.626137598},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1447567.2307508846,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":320792.92712110799},3421755.3880149778,5527695.0361372465,6975262.2668881314,5540155.6163482526,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":45236.035938838861},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":160256.25954},null,"FERRO-GUSA E AÇO",5540155.6163482526]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":4602.2679908726404},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,4602.2679908726404,0,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":94142.497803336621},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":0},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":2809.6363532952},null,{"$f":"T50*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,653037.61471722962,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,96952.134156631771,101554.40214750441,754592.016864734,101570.12039283759,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":684293.00359680003},null,"FERRO-LIGAS",101570.12039283759]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":1475979.8510157892},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":1478914.43421668},{"$f":"F51*COMENTÁRIOS!$AE$1*F$68","v":186.81358018242295},null,null,null,null,0,2955081.0988126518,767861.15282228426,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":1202135.5581286808},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":50039.6748228},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":1827.8138756591998},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":252229.22874173312},null,872167.93961530237,null,null,2072124.7515165596,null,null,4346218.1799077168,7301299.2787203686,8173467.2183356714,7288716.6444801185,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":767861.15282228426},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2072124.7515165596},null,"MINERAÇÃO E PELOTIZ.",7288716.6444801185]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":1706540.6504181658},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},{"$f":"F52*COMENTÁRIOS!$AE$1*F$68","v":651.1788110916001},null,null,null,null,0,1707191.8292292575,0,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":3559415.2798853596},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":209843.79764399998},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,2870516.9523697682,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,3769259.0775293596,5476450.9067586176,8346967.8591283858,5475799.7279475247,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2498382.2683404},null,"NÃO-FERROSOS E OUTROS DA METALURGIA",5475799.7279475247]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":5377066.5667286795},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":503628.29120863474},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,5880694.8579373145,79653.575902813958,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":755730.03026724176},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":167875.0381152},null,null,null,null,null,1844517.7163063171,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,6962171.724474893,null,null,7965430.3687601481,13846125.226697464,15690642.943003781,13847213.623448726,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":79653.575902813958},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":195456.31710673653},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":333381.20465201413},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":6433334.2027161419},"QUÍMICA",13847213.623448726]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":1554909.4598390863},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":286886.6205770637},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,1841796.0804161499,438453.86148741742,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":1053854.5609737525},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":279253.66917240003},null,{"$f":"R54*COMENTÁRIOS!$AE$1*R$68","v":73.821238919999999},null,null,null,2081164.8934428184,null,null,349274.55391920003,null,null,2120910.4667916899,3962706.5472078398,6043871.4406506587,3964898.6953788456,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":438453.86148741742},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":349274.55391920003},null,"ALIMENTOS E BEBIDAS",3964898.6953788456]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":771749.91907817475},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,771749.91907817475,8381.9161935384291,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":208076.59602125548},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":26915.420375833208},null,{"$f":"R55*COMENTÁRIOS!$AE$1*R$68","v":12.303539820000001},null,null,null,641269.50621492043,null,null,null,null,null,243386.23613044713,1015136.1552086219,1656405.6614235423,1015146.2662792786,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":8381.9161935384291},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"TÊXTIL",1015146.2662792786]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":1588517.5330912671},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":449056.03713135573},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,2037573.5702226227,225339.61286274673,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":1510689.1838171789},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":80709.152940000014},null,{"$f":"R56*COMENTÁRIOS!$AE$1*R$68","v":24.607079640000002},null,null,null,1468029.2939933049,null,null,null,null,null,1816762.5566995656,3854336.1269221883,5322365.4209154937,3632064.6217360264,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":225339.61286274673},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,null,null,"PAPEL E CELULOSE",3632064.6217360264]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":2679558.6708811526},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":119700.10444695968},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,2799258.7753281123,17526.414333769193,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":957177.54095040017},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":435829.42587600002},null,null,null,null,null,286619.45767016249,null,null,{"$f":"SUM(AK116:AM116)","v":797629.03231752012},null,null,2208162.4134776895,5007421.1888058018,5294040.6464759642,4887531.799986355,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":17526.414333769193},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":797629.03231752012},null,"CERÂMICA",4887531.799986355]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":4464699.1245888872},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":349722.60902347317},{"$f":"F58*COMENTÁRIOS!$AE$1*F$68","v":169.98471808153798},null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,4814591.718330442,424872.33175106125,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":572698.31557705789},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":403545.76470000006},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":3563.1051318720001},null,null,null,3033594.2170578423,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1953086.2810992},null,null,{"$f":"SUM(M117:AA117)-V117","v":3357765.7982591917},8172357.5165896341,11205951.733647477,8292875.9891338451,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":424872.33175106125},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1953086.2810992},null,"OUTROS",8292875.9891338451]
[null,"   CONSUMO NÃO-IDENTIFICADO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONSUMO NÃO-IDENTIFICADO",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null," AJUSTES  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":16431349.533309177},{"$f":"SUM(E87:E88)","v":7666332.9581036447},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,24097682.491412818,6388030.5579342609,3656544.2511721216,null,null,null,null,{"$f":"SUM(S87:S88)","v":565409.80886825442},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":1121392.5120000001},null,37808.147060233918,11769185.277034871,0,35866867.76844769,null,0,0,0,6388030.5579342609,0,1121392.5120000001,0,0,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Res+Com+Pub) + AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":1219621.7451646142},0,0,0,0,0,0,0,1219621.7451646142,17180830.373572819,346009.95233833604,0,18451553.564646177,0,12508.751791011762,0,0,0,17972025.149526656,0,0,0,0,0,35990902.642348342,37210524.38751296,55182549.537039615,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(B121)","v":"EDIFICAÇÕES (Res+Com+Pub) + AGROPECUÁRIA"},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},25532423.985544696,7686447.6628873609,0,0,0,0,0,0,33218871.648432057,9068805.4606964942,5702433.7251833621,0,39835.645965378681,0,0,907121.43300329754,0,0,2071369.9424127704,0,0,9708075.8461440001,0,37808.147060233918,25464080.258052766,22816084.138037134,60754321.848897591,null,null,null,null,null,null,null,null,null,{"$f":"TRIM(B122)","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":16431349.533309177},{"$f":"SUM(E87:E88)","v":7666332.9581036447},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,24097682.491412818,6388030.5579342609,3656544.2511721216,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":565409.80886825442},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":35866867.768447697},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":1121392.5120000001},null,{"$f":"SUM(AA87:AA88)","v":37808.147060233918},{"$f":"SUM(M123:AA123)-V123","v":11769185.277034871},null,{"$f":"SUM(AD87:AD88)","v":35866867.76844769},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0},{"$f":"AC95","v":296944416.81055659},null,null,null,null,null,null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"\"\"","v":""}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":39664537.238919273},{"$f":"E93","v":3417833.0524680582},{"$f":"F93","v":1040.4467335728052},null,null,{"$f":"I93","v":0},0,712467.75600000005,43795878.494120903,122570077.50469057,16006536.989991885,51001599.834629104,20345358.127624691,null,{"$f":"R93","v":9586228.9797522202},{"$f":"S93","v":2664887.250272641},{"$f":"T93","v":464289.18507474835},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":33859683.401719376},null,{"$f":"AA93","v":802791.76774404966},{"$f":"SUM(M124:AA124)-V124","v":257301453.04149926},{"$f":"AB124+L124","v":301097331.53562015},{"$f":"AC124+V124","v":301097331.53562015},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0},{"$f":"SUM(AD87:AD88)","v":35866867.76844769},null,null,null,null,null,null,"CONSUMO FINAL E PROD. DE ELETRICIDADE"]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":56095886.77222845},{"$f":"SUM(E123:E124)","v":11084166.010571703},{"$f":"SUM(F123:F124)","v":1040.4467335728052},null,null,0,0,712467.75600000005,67893560.985533714,128958108.06262483,19663081.241164006,51001599.834629104,20345358.127624691,null,{"$f":"SUM(R123:R124)","v":9586228.9797522202},{"$f":"SUM(S123:S124)","v":3230297.0591408955},{"$f":"SUM(T123:T124)","v":464289.18507474835},null,{"$f":"SUM(V123:V124)","v":35866867.768447697},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":34981075.913719378},null,{"$f":"SUM(AA123:AA124)","v":840599.91480428353},{"$f":"SUM(AB123:AB124)","v":269070638.31853414},{"$f":"SUM(AC123:AC124)","v":301097331.53562015},{"$f":"SUM(AD123:AD124)","v":336964199.30406785},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0},{"$f":"SUM(AG123:AG124)","v":332811284.57900429}]
[null,null,"Petróleo","Gás Natural","Carvão Vapor","Carvão Metalúrgico","Urânio U3O8","Energia Hidráulica","Lenha","Produtos da Cana","Out. Font. Prim.","Energia Prim. Total","Óleo Diesel","Óleo Combustível","Gasolina","GLP","Nafta","Querosene","Gás de Cid/Coqueria","Coque de Carv. Min.","Urânio cont. no UO2","Eletricidade","Carvão Vegetal","Álcool Etíl. An./Hidr.","Outras Sec. de Petr.","Prod. n-En. de Petr.","Alcatrão","Energia Sec. Total","Total sem Eletric","Total com Eletric"]

{"sheet":"2015","index":4,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[7,36,7,38],[11,2,11,11],[11,12,11,27],[70,2,70,11],[70,12,70,27],[11,28,11,29],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,31,11,38],[9,36,10,38],[9,31,10,33]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"Oferta e Demanda EPE (BEN Ano Base 2015)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2015"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2015 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.568097810634102E-2]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",126127.01304999999,34871.168519999999,3066.0811680040861,0,512.44786509999983,30937.881504713281,24519.171397938993,50424.276379364164,16012.858692992513,{"$f":"SUM(C14:K14)","v":286470.89857811306},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":286470.89857811306},{"$f":"AB14+L14","v":286470.89857811306}]
[null,"    IMPORTAÇÃO  ",15376.681540170594,16198.116,5637.6485099999991,7625.2944799999996,2159.2121893904996,null,null,null,null,{"$f":"SUM(C15:K15)","v":46996.952719561086},5885.2048000000004,339.46799699999997,2259.6235200000001,1949.8054809999999,6171.8570550000004,1129.3885439999999,null,1583.55,2729.2121698584001,2977.9948392588035,null,431.88870600000001,{"$f":"SUMPRODUCT(AK15:AM15,$AK$9:$AM$9)","v":2586.15852},1160.0191618191632,0.13080769230769232,{"$f":"SUM(M15:AA15)","v":29204.301601628682},{"$f":"AD15-V15","v":73223.259481930974},76201.254321189772,null,null,null,null,null,null,null,2972.596,null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",-1164.9112100000002,null,-336.53067896240839,55.5,-1700.985428927999,null,null,null,8.1136640000001794,-3138.8136538904077,313.48439999999994,-27.577869000000007,-2.5854150000000007,-1.7755659999999689,65.942235000000011,25.848612000000021,null,43.870199999999571,155.42145812090004,null,null,898.90109999999981,{"$f":"SUMPRODUCT(AK16:AM16,$AK$9:$AM$9)","v":-24.462659999999996},33.986016000000028,null,1481.0525111208995,-1657.7611427695083,-1657.7611427695083,null,null,null,null,null,null,null,-28.117999999999995,null,null,null,1]
[null," OFERTA TOTAL  ",140338.78338017059,51069.284520000001,8367.1989990416769,7680.7944799999996,970.67462556250075,30937.881504713281,24519.171397938993,50424.276379364164,16020.972356992514,330329.03764378373,6198.6892000000007,311.890128,2257.0381050000001,1948.0299149999998,6237.7992899999999,1155.2371560000001,null,1627.4201999999996,2884.6336279792999,2977.9948392588035,null,1330.7898059999998,{"$f":"SUM(Y14:Y16)","v":2561.6958599999998},1194.0051778191632,0.13080769230769232,30685.354112749577,358036.39691727451,361014.3917565333,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":2944.4780000000001}]
[null,"    EXPORTAÇÃO  ",-38050.473490000004,null,null,null,null,null,null,null,null,-38050.473490000004,-651.16044478400011,-7932.4077385409992,-474.17019300000004,-16.777449000000001,null,-2440.2257527659572,null,null,null,-18.865139744471996,null,-1107.5089799999998,{"$f":"SUMPRODUCT(AK18:AM18,$AK$9:$AM$9)","v":-385.35518999999999},-627.04555726585659,-0.41434615384615386,-13653.930791255132,-51685.539141510664,-51704.404281255134,null,null,null,null,null,null,null,-442.93700000000001,null,null,null,1]
[null,"    NÃO-APROVEITADA  ",null,-1376.7060000000001,null,null,null,null,null,null,null,-1376.7060000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1376.7060000000001,-1376.7060000000001]
[null,"    REINJEÇÃO  ",null,-8721.9181000000008,null,null,null,null,null,null,null,-8721.9181000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8721.9181000000008,-8721.9181000000008]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":102288.30989017058},{"$f":"D17+SUM(D18:D20)","v":40970.66042},8367.1989990416769,7680.7944799999996,970.67462556250075,30937.881504713281,24519.171397938993,50424.276379364164,16020.972356992514,{"$f":"SUM(C21:K21)","v":282179.94005378376},{"$f":"M17+SUM(M18:M20)","v":5547.5287552160007},{"$f":"N17+SUM(N18:N20)","v":-7620.5176105409992},1782.8679120000002,1931.2524659999999,6237.7992899999999,-1284.988596765957,0,1627.4201999999996,2884.6336279792999,2959.1296995143316,0,223.28082599999993,2176.3406699999996,566.95962055330665,-0.28353846153846152,17031.42332149444,296252.23367576388,299211.36337527819,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":2501.5410000000002}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-101840.92519760001},{"$f":"SUM(D23:D32)","v":-21736.955338260275},-4502.5775502117231,-7675.6144799999993,-970.67462556250075,-30937.881504713278,-7849.2067376921559,-21756.860606960006,-9007.6416831133283,{"$f":"SUM(C22:K22)","v":-206278.33772411323},{"$f":"SUM(M23:M32)","v":42510.524076821566},{"$f":"SUM(N23:N32)","v":10875.576362045367},21517.572258,6366.8631209999985,688.16616142379007,4656.0176099999999,1336.757312617764,6264.5776199999991,-2884.6336279793004,49987.803819124412,3959.6134525104826,15704.620692,9447.0227474674011,6180.8049812309519,228.47371455020615,176839.76030081263,-79426.381242425006,-29438.577423300594,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":6699.2672368579388},{"$f":"SUM(AL23:AL32)","v":3820.9325899999999},{"$f":"SUM(AM23:AM32)","v":1994.1922224273035}]
[null,"    REFINARIAS DE PETRÓLEO  ",-99972.271550000005,null,null,null,null,null,null,null,-3782.6676703000003,{"$f":"SUM(C23:K23)","v":-103754.9392203},42248.436111999996,14188.422666,19864.453098000002,4581.6201029999993,3545.4995999999996,4656.0176099999999,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AK23:AM23,$AK$9:$AM$9)","v":9127.0796999999984},5134.0258039999999,null,103345.55469299998,-409.38452730001882,-409.38452730001882,null,null,null,null,null,null,7382.0249999999996,4958.62,null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",null,-3726.5657595000011,null,null,null,null,null,null,244.83447807404866,{"$f":"SUM(C24:K24)","v":-3481.7312814259526},null,null,731.5,1620.5815729999999,null,null,null,null,null,null,null,null,null,921.39827323095233,null,3273.4798462309523,-208.25143519500034,-208.25143519500034]
[null,"    USINAS DE GASEIFICAÇÃO  ",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"    COQUERIAS",null,null,null,-7675.6144799999993,null,null,null,null,null,-7675.6144799999993,null,null,null,null,null,null,1634.6879999999999,6264.5776199999991,null,null,null,null,{"$f":"SUMPRODUCT(AK26:AM26,$AK$9:$AM$9)","v":-801.74936999999989},null,236.79225,7334.3085000000001,-341.30597999999918,-341.30597999999918,null,null,null,null,null,null,null,-921.55099999999993,null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",null,null,null,null,-970.67462556250075,null,null,null,null,-970.67462556250075,null,null,null,null,null,null,null,null,955.17584789948751,null,null,null,null,null,null,955.17584789948751,-15.498777663013243,-15.498777663013243]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,-13704.324825945687,-4264.5300761341796,null,null,-29125.871347038927,-65.897783861059992,null,-2001.1520163164432,-49161.776049296299,-2030.7823362446013,-3055.3874996381437,null,null,null,null,null,null,-3839.8094758787879,41683.927349408834,null,null,{"$f":"SUMPRODUCT(AK28:AM28,$AK$9:$AM$9)","v":-74.914273534079044},null,null,32683.033764113221,-58162.669634591912,-16478.742285183078,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":-1897.3985660789756},{"$f":"$AI$11*M28","v":-133.38377016562572},-114.89919253693104,null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,-2706.4267405833825,-238.04747407754363,null,null,-1812.0101576743514,-354.3906564380714,-5959.0718695178639,-3880.594762796884,-14950.541661088095,-399.46291893382772,-257.45880431648897,null,null,null,null,-297.93068738223582,null,null,8303.8764697155802,null,null,{"$f":"SUMPRODUCT(AK29:AM29,$AK$9:$AM$9)","v":-622.54426587472699},null,-8.3185354497938366,6718.1612577585065,-16536.256873045168,-8232.3804033295892,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":-373.22580370103992},{"$f":"$AI$11*M29","v":-26.237115232787815},-567.8585706051299,null,-286.70508845475263,null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",null,null,null,null,null,null,-7428.9182973930247,null,null,-7428.9182973930247,null,null,null,null,null,null,null,null,null,null,3959.6134525104826,null,null,null,null,3959.6134525104826,-3469.3048448825421,-3469.3048448825421]
[null,"    DESTILARIAS",null,null,null,null,null,null,null,-15797.788737442141,null,-15797.788737442141,null,null,null,null,null,null,null,null,null,null,null,15704.620692,null,null,null,15704.620692,-93.168045442140283,-93.168045442140283]
[null,"    OUTRAS TRANSFORMAÇÕES",-1868.6536476000003,-1599.6380122312039,null,null,null,null,null,null,411.93828822595151,-3056.3533716052525,2692.33322,null,921.61915999999997,164.66144499999999,-2857.3334385762096,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AK32:AM32,$AK$9:$AM$9)","v":1819.1509568762092},125.380904,null,2865.8122472999999,-190.54112430525265,-190.54112430525265,null,null,null,null,null,null,null,-216.13641000000001,2280.897310882056,null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},{"$f":"IF(ABS(D34-D22-D21-D60)<0.0000001,0,D34-D22-D21-D60)","v":-464.4379865999984},{"$f":"IF(ABS(E34-E22-E21-E60)<0.0000001,0,E34-E22-E21-E60)","v":-6.8400000000002699},-5.180000000000291,-0.44520880957424536,0,0,4.4218081142098527E-3,0,-476.89877360145897,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":0},0,0,0,0,0,0,-5.5199999999995271,0,-8001.2926179560709,-58.516454963209071,-54.269298000001513,-95.7,{"$f":"IF(ABS(Z34-Z22-Z21-Z60)<0.0000001,0,Z34-Z22-Z21-Z60)","v":0},{"$f":"IF(ABS(AA34-AA22-AA21-AA60)<0.0000001,0,AA34-AA22-AA21-AA60)","v":0},-8215.2983709192813,-690.90452656466914,-8692.19714452074,null,null,null,null,null,null,null,-110,null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},{"$f":"SUM(D35:D36)","v":18765.286114853057},3854.7918307042687,0,0,0,16669.964660246835,28667.415772404154,7013.3306738791853,{"$f":"SUM(C34:K34)","v":74970.789052087508},{"$f":"SUM(M35:M36)","v":48033.024687493576},3222.4125316275108,23305.501080766106,8123.782769108695,6928.9956164237919,3615.4292854079999,1336.3271894999998,7886.4778199999992,0,44945.640900682673,3901.0969975472735,15926.707691999998,11527.979221214198,6730.8765697619037,228.47371455020615,185712.7260760839,215737.87422748876,260683.51512817142,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":6655.5632495126038},{"$f":"SUM(AL35:AL36)","v":6245.589456087303},{"$f":"SUM(AM35:AM36)","v":1994.1922224273035}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,684.94799999999998,null,null,null,null,null,null,null,{"$f":"SUM(C35:K35)","v":684.94799999999998},null,null,null,null,6928.9956164237919,2.6568922380000002,null,null,null,null,null,489.71752800000002,266.53487017545882,6730.8765697619037,133.68054855020617,14552.462025149362,15237.410025149362,15237.410025149362,null,null,null,null,null,null,408.79581315254421,null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},{"$f":"SUM(D37:D42)+D47+D59","v":18080.338114853057},3854.7918307042687,0,0,0,16669.964660246835,28667.415772404154,7013.3306738791853,{"$f":"SUM(C36:K36)","v":74285.841052087504},{"$f":"SUM(M37:M42)+M47+M59","v":48033.024687493576},3222.4125316275108,23305.501080766106,8123.782769108695,0,3612.7723931699998,1336.3271894999998,7886.4778199999992,0,44945.640900682673,3901.0969975472735,15436.990163999999,11261.444351038739,0,94.793165999999985,{"$f":"SUM(M36:AA36)","v":171160.26405093455},200500.46420233941,{"$f":"L36+AB36","v":245446.10510302207},null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":6246.7674363600599},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":6245.589456087303},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":1994.1922224273035}]
[null,"    SETOR ENERGÉTICO  ",null,6111.5161148077877,null,null,null,null,null,13154.958980829555,null,{"$f":"SUM(C37:K37)","v":19266.475095637343},1337.946412554071,243.52704668065707,null,29.32,null,null,188.21428949999998,null,null,2741.8862823010923,null,null,3955.9969914822177,null,null,{"$f":"SUM(M37:AA37)","v":8496.8910225180371},25021.479835854287,27763.36611815538,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1250.0687835236497},{"$f":"$AI$11*M37","v":87.877629030421446},6067.4800482856099,null,null,null,1]
[null,"    RESIDENCIAL  ",null,311.56400000000002,null,null,null,null,6333.6237139441064,null,null,{"$f":"SUM(C38:K38)","v":6645.1877139441067},null,null,null,6541.2628461539853,null,2.5503166499999996,null,null,null,11288.568425316165,473.86412240495702,null,null,null,null,{"$f":"SUM(M38:AA38)","v":18306.245710525109},13662.864999153049,24951.433424469215]
[null,"    COMERCIAL  ",null,114.10376522444595,null,null,null,null,94.119100000000003,null,null,208.22286522444597,4.1687152168737347,26.670720755158655,null,396.14919417572452,null,null,null,null,null,7858.2694178806178,88.353420000000014,null,null,null,null,8373.6114680283736,723.56491537220245,8581.8343332528202,null,null,null,null,3.8935800125600686,0.27513520431366612]
[null,"    PÚBLICO",null,43.401224122412245,null,null,null,null,null,null,null,43.401224122412245,2.6254645547902329,9.2532602220513969,null,256.81168464673914,null,2.9591999999999999E-3,null,null,null,3668.3534187777927,null,null,null,null,null,3937.0467874013734,312.09459274599294,3980.4480115237857,null,null,null,null,2.4521838941740777,0.17328066061615521]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,2813.7391523027295,null,null,2813.7391523027295,6326.8191983862143,13.601114254200001,null,2.0561433985507245,null,4.9319999999999995E-6,null,null,null,2309.9720953916431,8.1389851423165549,12.75,null,null,null,8673.337541504925,9177.1045984160119,11487.076693807654,null,null,null,null,5909.2491312927241,417.57006709349025]
[null,"    TRANSPORTES - TOTAL  ",null,1552.75447840724,null,null,null,null,null,null,null,1552.75447840724,39244.082796043731,724.49353973699988,23305.501080766106,null,null,3609.3041819999999,null,null,null,176.6758993608,null,15424.240163999999,null,null,null,82484.297661907636,83860.37624095408,84037.052140314874,null,null,null,null,36690.743469765745,2553.3393262779864]
[null,"      RODOVIÁRIO  ",null,1552.75447840724,null,null,null,null,null,null,null,1552.75447840724,38033.004847659729,null,23256.876616766105,null,null,null,null,null,null,null,null,15424.240163999999,null,null,null,76714.121628425841,78266.876106833079,78266.876106833079,null,null,null,null,35534.959888942249,2498.0449587174858]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,970.85569515200007,null,null,null,null,null,null,null,null,176.6758993608,null,null,null,null,null,1147.5315945128,970.85569515199995,1147.5315945128,null,null,null,null,907.07047598051372,63.785219171486396]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,48.624464000000003,null,null,3609.3041819999999,null,null,null,null,null,null,null,null,null,3657.9286459999998,3657.9286459999998,3657.9286459999998,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,240.22225323199999,724.49353973699988,null,null,null,null,null,null,null,null,null,null,null,null,null,964.71579296899984,964.71579296899984,964.71579296899984,null,null,null,null,240.22225323199999,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":9946.9985322911725},{"$f":"SUM(E48:E59)","v":3854.7918307042687},null,null,null,{"$f":"SUM(I48:I59)","v":7428.4826940000003},{"$f":"SUM(J48:J59)","v":15512.456791574599},{"$f":"SUM(K48:K59)","v":7013.3306738791853},43756.060522449232,{"$f":"SUM(M48:M59)","v":1117.382100737892},{"$f":"SUM(N48:N59)","v":2204.866849978444},null,{"$f":"SUM(P48:P59)","v":898.18290073369565},null,{"$f":"SUM(R48:R59)","v":0.91493038799999993},{"$f":"SUM(S48:S59)","v":1148.1128999999999},{"$f":"SUM(T48:T59)","v":7886.4778199999992},null,{"$f":"SUM(V48:V59)","v":16901.91536165457},{"$f":"SUM(W48:W59)","v":3330.7404700000002},null,{"$f":"SUM(Y48:Y59)","v":7305.4473595565214},null,{"$f":"SUM(AA48:AA59)","v":94.793165999999985},40888.833859049126,67742.979019843799,84644.894381498365,null,{"$f":"SUM(AF48:AF59)","v":5837.1776738781855},890.00300000100003,286.14999999999998,1043.9913514429093,73.390749294982811,179.28738807444967,6245.589456087303,1994.1922224273035]
[null,"      CIMENTO  ",null,11.648913218448,70.404367243029995,null,null,null,69.564000000000007,null,{"$f":"SUM(AF48:AH48)","v":330.4},482.01728046147798,59.682744216786304,8.9347500990000004,null,16.623899829710144,null,null,null,69.551999999999992,null,617.57173580091796,109.30320000000002,null,{"$f":"SUMPRODUCT(AK48:AM48,$AK$9:$AM$9)","v":3386.4749999999999},null,null,4268.1433299464143,4132.5888746069741,4750.1606104078919,null,null,128.80000000000001,201.6,{"$f":"(1-$AI$11)*M48","v":55.762723200557211},{"$f":"$AI$11*M48","v":3.9200210162290925},null,3892.5,null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,1223.4506518180433,2124.4099499999993,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":1.0000000000000001E-9},3347.8606018190426,28.9359795883306,0.4792618613807349,null,25.125031726449272,null,null,1148.1128999999999,7441.2622199999996,null,1608.7981492295996,2787.8453000000004,null,40.3320255,null,94.793165999999985,13175.68403390576,14914.746486495203,16523.544635724804,null,null,1.0000000000000001E-9,null,27.03543614650393,1.9005434418266727,null,46.358649999999997,null,null,null,1]
[null,"      FERRO-LIGAS  ",null,5.7616903013698648,5.1326699999999996E-2,null,null,null,63.054000000000002,null,null,68.867017001369874,5.8383782399999999,8.4754044540000013,null,22.284193867753622,null,6.5760000000000005E-4,null,70.173000000000002,null,523.63366271999996,392.44499999999999,null,114.318,null,null,1137.1682968817536,682.40165116312357,1206.0353138831235,null,null,null,null,5.4549078466420227,0.38347039335797783,null,131.4,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,657.25601128221933,417.43421057109998,null,null,null,null,null,null,1074.6902218533194,394.63210649261214,165.68117104138238,null,22.16259269202898,null,0.52345370999999996,null,60.181799999999996,null,1095.3827015879999,null,null,532.875,null,null,2271.4388255240233,2250.7463457893427,3346.1290473773424,null,null,null,null,368.71228374601168,25.919822746600495,null,612.5,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,592.63504622592495,689.39008871999999,null,null,null,null,null,null,1282.0251349459249,9.6079755315296236,1237.5379871494524,null,35.141832139492749,null,null,null,245.30879999999996,null,2314.9420090355156,10.604089999999999,null,510.39490129595373,null,null,4363.5375951519436,3330.6207210623529,5645.5627300978686,null,null,null,null,8.9769143009969667,0.63106123053265739,null,586.66080608730317,null,null,null,1]
[null,"      QUÍMICA  ",null,2222.31008454524,171.92037631898995,null,null,null,47.856869999999994,null,{"$f":"SUM(AF53:AH53)","v":84.55},2526.6373308642301,18.101744638950898,174.0668502281118,null,80.311275628623164,null,null,null,null,null,1939.5772726343994,18.268880000000003,null,1949.4581327605683,null,null,4179.784155890653,4766.8442141204841,6706.4214867548835,null,null,null,84.55,16.91280434563339,1.1889402933175099,179.28738807444967,89.28,1994.1922224273035,null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,833.50519609349726,64.935742000000005,null,null,null,2171.2306999999996,15485.234018416249,{"$f":"SUM(AF54:AH54)","v":10.379},18565.284656509746,238.86726705099662,119.28354377255361,null,227.96354545108699,null,2.8770821999999995E-2,null,null,null,2242.1021467614,null,null,81.8583,null,null,2910.1035738580372,19233.286083606381,21475.388230367782,null,null,10.379,null,223.1782313134986,15.689035737498022,null,94.09,null,null,null,1]
[null,"      TÊXTIL  ",null,214.83284883996686,null,null,null,null,61.801600000000001,null,null,276.63444883996686,2.3012646785619735,19.203562982999998,null,36.525815766304341,null,1.6440000000000001E-4,null,null,null,559.84237343999996,null,null,null,null,null,617.87318126786624,334.66525666783321,894.50763010783317,null,null,null,null,2.1501153635924486,0.15114931496952488,null,0]
[null,"      PAPEL E CELULOSE  ",null,804.84828639251396,85.896441348829981,null,null,null,1832.5496240000002,27.222773158349995,{"$f":"SUM(AF56:AH56)","v":6528.6016738781855},9279.1187987778794,173.29876761351991,341.30336016076285,null,71.583649795289844,null,null,null,null,null,1864.1011372055855,null,null,null,null,null,2450.286914775158,9865.3045763474529,11729.405713553038,null,5837.1776738781855,691.42400000000009,null,161.91633505204044,11.382432561479481,null,0]
[null,"      CERÂMICA ",null,1324.0049631195523,62.249563176118386,null,null,null,2311.5987,null,{"$f":"SUM(AF57:AH57)","v":59.4},3757.2532262956706,23.917844184362153,58.656163981800006,null,172.78866592753621,null,null,null,null,null,338.72165711999997,null,null,{"$f":"SUMPRODUCT(AK57:AM57,$AK$9:$AM$9)","v":262.30500000000001},null,null,856.38933121369837,4274.9209003893693,4613.642557509369,null,null,59.4,null,22.346896784138188,1.5709474002239665,null,301.5,null,null,null,1]
[null,"      OUTROS  ",null,2056.7448404543979,168.09976462620105,null,null,null,870.82719999999995,null,null,3095.6718050805994,162.19802850224175,71.244794247000002,null,187.67239790942028,null,0.36188385599999995,null,null,null,3797.2425161191513,12.274000000000001,null,{"$f":"SUMPRODUCT(AK58:AM58,$AK$9:$AM$9)","v":427.43099999999998},null,null,4658.424620633813,3956.853909595261,7754.0964257144124,null,null,null,null,151.54470334329434,10.653325158947418,null,491.3,null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",-447.38469257059495,-3.9809802866691042,-2.9896181256843763,null,0.44520880957424536,null,null,-4.4218081142098527E-3,-2.2737367544323206E-13,{"$f":"SUM(C60:K60)","v":-453.91450398148862},-25.028144543996195,-32.646219876857344,5.0609107661029338,-174.33281789130444,3.0301650000022708,244.40027217395726,-0.4301231177643467,null,-2.6257421126274492E-13,null,null,53.075471999999294,0.31580374679553103,-16.888032022354622,0.28353846153846662,{"$f":"SUM(M60:AA60)","v":56.84082469611856},{"$f":"AD60-V60","v":-397.07367928537008},{"$f":"L60+AB60","v":-397.07367928537008}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-16410.75156652907},{"$f":"SUM(E28:E29)","v":-4502.5775502117231},null,null,{"$f":"SUM(H28:H29)","v":-30937.881504713278},-420.28844029913137,-5959.0718695178639,-5881.7467791133276,-64112.317710384392,-2430.245255178429,-3312.8463039546327,null,null,null,null,{"$f":"SUM(S28:S29)","v":-297.93068738223582},null,{"$f":"SUM(U28:U29)","v":-3839.8094758787879},49987.803819124412,null,null,{"$f":"SUM(Y28:Y29)","v":-697.45853940880602},null,-8.3185354497938366,39401.195021871725,-74698.926507637079,-24711.122688512667,null,0,0,0,-2270.6243697800155,-159.62088539841352,-682.75776314206098,0,-286.70508845475263]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":469.06898934685825},0,0,0,0,9241.4819662468362,0,0,9710.5509555936933,6333.6133781578783,49.525095231410049,0,7196.2798683749998,0,2.5532807819999994,0,0,0,25125.163357366218,570.35652754727357,12.75,0,0,0,39290.241507459781,23875.629105687258,49000.792463053469]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":22522.26768133686},4502.5775502117231,0,0,30937.881504713278,420.28844029913137,19114.030850347419,5881.7467791133276,83378.792806021738,3768.1916677324998,3556.3733506352896,0,29.32,0,0,486.14497688223582,0,3839.8094758787879,{"$f":"V37","v":2741.8862823010923},0,0,4653.455530891024,0,8.3185354497938366,null,null,52474.488806668043]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":34491.089681382131},8357.3693809159922,0,0,30937.881504713278,17090.253100545968,34626.487641922016,12895.077452992513,138398.1587624719,50463.269942672006,6535.2588355821435,23305.501080766106,8123.782769108695,0,3612.7723931699998,1634.2578768822357,7886.4778199999992,3839.8094758787879,-5042.1629184417397,3901.0969975472735,15436.990163999999,11958.902890447545,0,103.11170144979383,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":270157.22779153474}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2015 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":38545487.943555333},{"$f":"SUM(E82:E91)","v":18116187.411424614},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":56661675.354979947},{"$f":"SUM(M82:M91)","v":7044427.7325436715},{"$f":"SUM(N82:N91)","v":10735554.076777477},null,null,null,null,{"$f":"SUM(S82:S91)","v":553835.03365778364},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":41265704.990678087},null,{"$f":"SUM(AA82:AA91)","v":28106.231686505849},{"$f":"SUM(AB82:AB91)","v":20209755.924013928},null,{"$f":"SUM(AD82:AD91)","v":76871431.278993875},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":7044427.7325436715},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":12680750.806396136},{"$f":"SUM(AL82:AL91)","v":21650749.849797472},{"$f":"SUM(AM82:AM91)","v":6934204.3344844822}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":29217515.420345038},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":11607209.04962304},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":17610306.370722}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":3272845.1557581001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3272845.1557581001}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":32188646.888692137},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":17158399.876371},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":49347046.765063137},{"$f":"SUM(AI87:AJ87)","v":5886524.9824964562},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":9901237.4008173756},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":180663.02232910972},null,null,{"$f":"SUM(M87:AA87)","v":15968425.405642942},null,{"$f":"AB87+L87","v":65315472.170706078},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":5886524.9824964562},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":180663.02232910972}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":6356841.0548631987},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":957787.53505361313},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":7314628.5899168123},{"$f":"SUM(AI88:AJ88)","v":1157902.7500472157},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":834316.67596010177},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":553835.03365778364},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":1667169.8270193813},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":28106.231686505849},{"$f":"SUM(M88:AA88)","v":4241330.5183709878},null,{"$f":"AB88+L88","v":11555959.1082878},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":1157902.7500472157},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":892878.73444398644},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":774291.0925753949}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":6927511.5652264589},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":767598.32331737119},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":6159913.2419090876}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":44075806.447079077},{"$f":"SUM(E94:E95)","v":4188239.3679901441},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":1713215.5326},{"$f":"SUM(C93:K93)","v":49977261.347669221},{"$f":"SUM(M94:M95)","v":139273498.25601417},{"$f":"SUM(N94:N95)","v":10442495.913461581},{"$f":"SUM(O94:O95)","v":67619802.043991402},{"$f":"SUM(P94:P95)","v":21461984.483251404},null,{"$f":"SUM(R94:R95)","v":10823002.849171624},{"$f":"SUM(S94:S95)","v":2484150.996587378},{"$f":"SUM(T94:T95)","v":581191.33700879989},null,{"$f":"SUM(V94:V95)","v":76871431.27899389},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":35316689.180099569},null,{"$f":"SUM(AA94:AA95)","v":771955.01469959412},{"$f":"SUM(M93:AA93)-V93","v":288774770.07428545},{"$f":"AB93+L93","v":338752031.42195469},{"$f":"AC93+V93","v":415623462.7009486},null,{"$f":"SUM(AF94:AF95)","v":0},0,1713215.5326,139273498.25601417,0,10464948.842638874,22180918.035148568,5385622.1493336931]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":1608802.3006704},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":1608802.3006704},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":21264563.714736018},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":7953.5716417717576},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":642774.64000355196},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":20656551.338330612},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":451672.8325806926},{"$f":"SUM(M94:AA94)-V94","v":43023516.097292647},{"$f":"AB94+L94","v":44632318.397963047},{"$f":"AC94+V94","v":44632318.397963047},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":642774.64000355196}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":42467004.146408677},{"$f":"SUM(E96:E101)+E106","v":4188239.3679901441},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":1713215.5326},{"$f":"SUM(C95:K95)","v":48368459.046998821},{"$f":"SUM(M96:M101)+M106","v":139273498.25601417},{"$f":"SUM(N96:N101)+N106","v":10442495.913461581},{"$f":"SUM(O96:O101)+O106","v":67619802.043991402},{"$f":"SUM(P96:P101)+P106","v":21461984.483251404},null,{"$f":"SUM(R96:R101)+R106","v":10815049.277529852},{"$f":"SUM(S96:S101)+S106","v":2484150.996587378},{"$f":"SUM(T96:T101)+T106","v":581191.33700879989},null,{"$f":"SUM(V96:V101)+V106","v":76871431.27899389},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":34673914.540096015},null,{"$f":"SUM(AA96:AA101)+AA106","v":320282.18211890158},287672369.0300594,{"$f":"AB95+L95","v":336040828.0770582},{"$f":"AC95+V95","v":412912259.3560521},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,1713215.5326,139273498.25601417,0,9822174.2026353218,22180918.035148568,5385622.1493336931]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":14354697.270576736},null,null,null,null,null,null,null,14354697.270576736,{"$f":"SUM(AI96:AJ96)","v":3878236.895296901},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":789169.65621895308},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":77459.651856000011},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":349878.92075169837},null,null,{"$f":"V37/V$34*$AD$123","v":4689503.113115537},null,null,{"$f":"SUM(AK96:AM96)","v":9540269.6854681447},null,null,14635014.809591696,28989712.080168433,33679215.193283968,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":3878236.895296901},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":9540269.6854681447}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":731799.9030672001},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,731799.9030672001,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":17281171.308379106},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":7634.5310114073},null,null,null,{"$f":"V38/V$34*$AD$123","v":19307065.035793744},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,17288805.839390509,18020605.74245771,37327670.778251454]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":268006.33041959949},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,268006.33041959949,{"$f":"SUM(AI98:AJ98)","v":12079.515830270593},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":86428.689611058464},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1046574.9885363769},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":13440155.828754773},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1145083.1939777061,1413089.5243973057,14853245.35315208,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":12079.515830270593},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":101940.56953235646},null,null,null,null,null,null,null,101940.56953235646,{"$f":"SUM(AI99:AJ99)","v":7607.7014143428687},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":29985.959620808029},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":678463.29076702846},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":6274058.4423250752},null,null,null,null,null,716056.95180217922,817997.52133453568,7092055.9636596106,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":7607.7014143428687},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":18332965.598806217},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":44075.542353441058},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":5432.0652052439209},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":3950791.6146901594},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,18382473.2063649,18382473.2063649,22333264.821055058,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":18332965.598806217},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":3647101.6445596376},null,null,null,null,null,null,null,3647101.6445596376,{"$f":"SUM(M102:M105)","v":113803710.14891255},{"$f":"SUM(N102:N105)","v":2347781.5933802547},{"$f":"SUM(O102:O105)","v":67619802.043991402},null,null,{"$f":"SUM(R102:R105)","v":10804675.845676282},null,null,null,{"$f":"SUM(V102:V105)","v":302172.33494075929},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,194575969.63196048,198223071.27652013,198525243.61146089,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":113803710.14891255},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":3647101.6445596376},null,null,null,null,null,null,null,3647101.6445596376,{"$f":"SUM(AI102:AJ102)","v":110244327.61670034},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":67478720.476219893},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":0},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,177723048.09292024,181370149.7374799,181370149.7374799,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":110244327.61670034},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":2814112.497606894},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":302172.33494075929},null,null,null,null,null,2814112.497606894,2814112.497606894,3116284.8325476535,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":2814112.497606894},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":141081.56777151363},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":10804675.845676282},null,null,null,null,null,null,null,null,null,10945757.413447795,10945757.413447795,10945757.413447795]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":745270.03460531752},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":2347781.5933802547},null,null,null,null,null,null,null,null,null,null,null,null,null,3093051.6279855724,3093051.6279855724,3093051.6279855724,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":745270.03460531752},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":23363458.428253144},{"$f":"SUM(E107:E117)","v":4188239.3679901441},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":1713215.5326},29264913.328843288,{"$f":"SUM(M107:M117)","v":3238898.3957538889},{"$f":"SUM(N107:N117)","v":7145054.4722770657},null,{"$f":"SUM(P107:P117)","v":2372883.1785076493},null,{"$f":"SUM(R107:R117)","v":2738.9008421620556},{"$f":"SUM(S107:S117)","v":2134272.0758356797},{"$f":"SUM(T107:T117)","v":581191.33700879989},null,{"$f":"SUM(V107:V117)","v":28907684.909373838},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":25133644.85462787},null,{"$f":"SUM(AA107:AA117)","v":320282.18211890158},40928965.39697203,70193878.725815326,99101563.635189161,null,{"$f":"SUM(AF107:AF117)","v":0},0,1713215.5326,3238898.3957538889,0,281904.51716717705,22180918.035148568,5385622.1493336931]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":27360.90679314193},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":283273.01358696638},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":1207004.1983999999},1517638.1187801082,{"$f":"SUM(AI107:AJ107)","v":172999.32079660485},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":28953.801067017743},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":43918.195542236201},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":311584.33555199997},null,{"$f":"V48/V$34*$AD$123","v":1056245.3287377232},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":13824031.191750001},null,null,14381486.84470786,15899124.963487968,16955370.292225692,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":1207004.1983999999},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":172999.32079660485},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":13824031.191750001}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":2873634.5290468312},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},2873634.5290468312,83875.245367113341,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":1553.0879363911386},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":66377.08766717992},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":2134272.0758356797},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,2751559.748442641,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":320282.18211890158},2606359.678925266,5479994.2079720972,8231553.9564147387,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":83875.245367113341},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":164640.571254315}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":13533.028219067972},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},13533.028219067972,16923.408655689727,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":27465.253286837582},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":58871.961080757355},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":1.9685663712000003},null,null,null,895581.15787235205,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,103262.59158965584,116795.61980872382,1012376.7776810759,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":16923.408655689727},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":466660.93734}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":1543759.5015684182},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":1679552.7242591372},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},3223312.2258275552,1143899.920884561,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":536903.61943303037},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":58550.706485364761},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":1566.9911350150201},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":269607.00145679998},null,1873455.0088046831,null,null,{"$f":"SUM(AK110:AM110)","v":2175265.0237500002},null,null,4185793.2631447711,7409105.4889723267,9282560.4977770094,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1143899.920884561},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2175265.0237500002}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":1391978.1148732123},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},1391978.1148732123,27850.14769340185,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":4010344.8105183323},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":92840.180187827427},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,3959291.7576958337,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,4131035.1383995614,5523013.2532727737,9482305.0109686069,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":27850.14769340185},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2083498.3384272519}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":5219750.3705674205},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":691724.17854102561},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":506211.33420000004},6417685.883308446,52470.602162614727,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":564078.11052613531},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":212172.01399401118},null,null,null,null,null,3317297.9189033872,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,5984600.3992688702,null,null,6813321.1259516319,13231007.009260077,16548304.928163465,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":506211.33420000004},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":52470.602162614727},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":281904.51716717705},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":317073.73276799999},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":5385622.1493336931}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":1957732.6703573868},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":261269.91898598164},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,2219002.5893433685,692392.34057774674,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":386548.24798580189},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":602250.23419169954},null,{"$f":"R54*COMENTÁRIOS!$AE$1*R$68","v":86.127239447963987},null,null,null,3834712.2800208139,null,null,334156.22217900003,null,null,2015433.172173697,4234435.7615170656,8069148.041537879,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":692392.34057774674},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":334156.22217900003}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":504598.27822450025},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,504598.27822450025,6670.5583261780475,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":62230.743582851683},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":96496.48611917907},null,{"$f":"R55*COMENTÁRIOS!$AE$1*R$68","v":0.49214159280000008},null,null,null,957509.64219331264,null,null,null,null,null,165398.28016980167,669996.55839430192,1627506.2005876144,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":6670.5583261780475},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":1890423.4698676476},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":345605.60303434939},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,2236029.0729019968,502332.28189254925,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":1106021.9350405175},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":189114.75415160222},null,null,null,null,null,3188209.5703660776,null,null,null,null,null,1797468.9710846688,4033498.0439866656,7221707.6143527431,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":502332.28189254925},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":3109815.9725493966},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":250462.03873264731},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,3360278.011282044,69329.432704769861,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":190080.17957586623},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":456485.33108491288},null,null,null,null,null,579322.44520761783,null,null,{"$f":"SUM(AK116:AM116)","v":1070763.10965},null,null,1786658.0530155492,5146936.0642975932,5726258.5095052114,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":69329.432704769861},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1070763.10965}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":4830871.5861861194},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":676351.89085003641},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,5507223.4770361558,470155.13669265917,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":230874.68332428488},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":495806.22800287855},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":1083.3217597350717},null,null,null,6494500.051129397,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1744828.90803},null,null,{"$f":"SUM(M117:AA117)-V117","v":2942748.2778095584},8449971.7548457142,14944471.805975111,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":470155.13669265917},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1744828.90803}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":38545487.943555333},{"$f":"SUM(E87:E88)","v":18116187.411424614},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,56661675.354979947,7044427.7325436715,10735554.076777477,null,null,null,null,{"$f":"SUM(S87:S88)","v":553835.03365778364},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":1847832.8493484911},null,28106.231686505849,20209755.924013928,0,76871431.278993875,null,0,0,0,7044427.7325436715,0,1073541.756773096,0,774291.0925753949]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":1101746.803019156},0,0,0,0,0,0,0,1101746.803019156,18352652.816050831,160490.19158530756,0,19011641.652887754,0,7634.5310114073,0,0,0,42972070.921563759,0,0,0,0,0,37532419.191535294,38634165.994554453,81606236.916118205]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},52900185.214132071,18116187.411424614,0,0,0,0,0,0,71016372.625556678,10922664.627840573,11524723.73299643,0,77459.651856000011,0,0,903713.95440948196,0,0,4689503.113115537,0,0,11388102.534816636,0,28106.231686505849,34844770.733605623,28989712.080168433,110550646.47227785]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":38545487.943555333},{"$f":"SUM(E87:E88)","v":18116187.411424614},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,56661675.354979947,7044427.7325436715,10735554.076777477,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":553835.03365778364},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":76871431.27899389},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":1847832.8493484911},null,{"$f":"SUM(AA87:AA88)","v":28106.231686505849},{"$f":"SUM(M123:AA123)-V123","v":20209755.924013928},null,{"$f":"SUM(AD87:AD88)","v":76871431.278993875},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":44075806.447079077},{"$f":"E93","v":4188239.3679901441},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,1713215.5326,49977261.347669221,139273498.25601417,10442495.913461581,67619802.043991402,21461984.483251404,null,{"$f":"R93","v":10823002.849171624},{"$f":"S93","v":2484150.996587378},{"$f":"T93","v":581191.33700879989},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":35316689.180099569},null,{"$f":"AA93","v":771955.01469959412},{"$f":"SUM(M124:AA124)-V124","v":288774770.07428545},{"$f":"AB124+L124","v":338752031.42195469},{"$f":"AC124+V124","v":338752031.42195469},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":82621294.390634418},{"$f":"SUM(E123:E124)","v":22304426.779414758},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,1713215.5326,106638936.70264918,146317925.98855785,21178049.990239058,67619802.043991402,21461984.483251404,null,{"$f":"SUM(R123:R124)","v":10823002.849171624},{"$f":"SUM(S123:S124)","v":3037986.0302451616},{"$f":"SUM(T123:T124)","v":581191.33700879989},null,{"$f":"SUM(V123:V124)","v":76871431.27899389},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":37164522.029448062},null,{"$f":"SUM(AA123:AA124)","v":800061.24638609996},{"$f":"SUM(AB123:AB124)","v":308984525.99829936},{"$f":"SUM(AC123:AC124)","v":338752031.42195469},{"$f":"SUM(AD123:AD124)","v":415623462.7009486},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2020","index":5,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2020"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2020 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4017094017093975E-2]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2020!B25","v":129762.3},{"$f":"[1]consolidado2020!C25","v":29085.8},{"$f":"[1]consolidado2020!D25","v":4328},{"$f":"[1]consolidado2020!E25","v":0},{"$f":"[1]consolidado2020!F25","v":6183.2},{"$f":"[1]consolidado2020!G25","v":37558.199999999997},{"$f":"[1]consolidado2020!H25","v":20281.599999999999},{"$f":"[1]consolidado2020!I25","v":55941.700000000004},{"$f":"[1]consolidado2020!J25","v":17479.3},{"$f":"SUM(C14:K14)","v":300620.09999999998},{"$f":"[1]consolidado2020!L25","v":0},{"$f":"[1]consolidado2020!M25","v":0},{"$f":"[1]consolidado2020!N25","v":0},{"$f":"[1]consolidado2020!O25","v":0},{"$f":"[1]consolidado2020!P25","v":0},{"$f":"[1]consolidado2020!Q25","v":0},{"$f":"[1]consolidado2020!R25","v":0},{"$f":"[1]consolidado2020!S25","v":0},{"$f":"[1]consolidado2020!T25","v":0},{"$f":"[1]consolidado2020!U25","v":0},{"$f":"[1]consolidado2020!V25","v":0},{"$f":"[1]consolidado2020!W25","v":0},{"$f":"[1]consolidado2020!X25","v":0},{"$f":"[1]consolidado2020!Y25","v":0},{"$f":"[1]consolidado2020!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":300620.09999999998},{"$f":"AB14+L14","v":300620.09999999998}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2020!B26","v":17602.2},{"$f":"[1]consolidado2020!C26","v":10500.4},{"$f":"[1]consolidado2020!D26","v":3452.4},{"$f":"[1]consolidado2020!E26","v":7568.8},{"$f":"[1]consolidado2020!F26","v":0},{"$f":"[1]consolidado2020!G26","v":0},{"$f":"[1]consolidado2020!H26","v":0},{"$f":"[1]consolidado2020!I26","v":0},{"$f":"[1]consolidado2020!J26","v":0},{"$f":"SUM(C15:K15)","v":39123.800000000003},{"$f":"[1]consolidado2020!L26","v":0},{"$f":"[1]consolidado2020!M26","v":0},{"$f":"[1]consolidado2020!N26","v":0},{"$f":"[1]consolidado2020!O26","v":3716.7},{"$f":"[1]consolidado2020!P26","v":3383.6},{"$f":"[1]consolidado2020!Q26","v":0},{"$f":"[1]consolidado2020!R26","v":0},{"$f":"[1]consolidado2020!S26","v":2666.8},{"$f":"[1]consolidado2020!T26","v":0},{"$f":"[1]consolidado2020!U26","v":2684.163521066208},{"$f":"[1]consolidado2020!V26","v":0},{"$f":"[1]consolidado2020!W26","v":0},{"$f":"[1]consolidado2020!X26","v":4936},{"$f":"[1]consolidado2020!Y26","v":1649.3},{"$f":"[1]consolidado2020!Z26","v":0},{"$f":"SUM(M15:AA15)","v":19036.563521066204},{"$f":"AD15-V15","v":55476.2},{"$f":"AB15+L15","v":58160.363521066203},null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":5673.5632183908046},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2020!B27","v":0},{"$f":"[1]consolidado2020!C27","v":0},{"$f":"[1]consolidado2020!D27","v":0},{"$f":"[1]consolidado2020!E27","v":0},{"$f":"[1]consolidado2020!F27","v":0},{"$f":"[1]consolidado2020!G27","v":0},{"$f":"[1]consolidado2020!H27","v":0},{"$f":"[1]consolidado2020!I27","v":0},{"$f":"[1]consolidado2020!J27","v":0},0,{"$f":"[1]consolidado2020!L27","v":0},{"$f":"[1]consolidado2020!M27","v":0},{"$f":"[1]consolidado2020!N27","v":0},{"$f":"[1]consolidado2020!O27","v":0},{"$f":"[1]consolidado2020!P27","v":0},{"$f":"[1]consolidado2020!Q27","v":0},{"$f":"[1]consolidado2020!R27","v":0},{"$f":"[1]consolidado2020!S27","v":0},{"$f":"[1]consolidado2020!T27","v":0},{"$f":"[1]consolidado2020!U27","v":0},{"$f":"[1]consolidado2020!V27","v":0},{"$f":"[1]consolidado2020!W27","v":0},{"$f":"[1]consolidado2020!X27","v":0},{"$f":"[1]consolidado2020!Y27","v":0},{"$f":"[1]consolidado2020!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":147364.5},{"$f":"SUM(D14:D16)","v":39586.199999999997},7780.4,7568.8,6183.2,37558.199999999997,20281.599999999999,55941.700000000004,17479.3,339743.89999999997,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,3716.7,3383.6,0,0,2666.8,0,2684.163521066208,0,0,4936,1649.3,0,19036.563521066204,356096.3,358780.46352106618,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":5673.5632183908046}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2020!B29","v":-46313.2},{"$f":"[1]consolidado2020!C29","v":0},{"$f":"[1]consolidado2020!D29","v":0},{"$f":"[1]consolidado2020!E29","v":0},{"$f":"[1]consolidado2020!F29","v":0},{"$f":"[1]consolidado2020!G29","v":0},{"$f":"[1]consolidado2020!H29","v":0},{"$f":"[1]consolidado2020!I29","v":0},{"$f":"[1]consolidado2020!J29","v":0},-46313.2,{"$f":"[1]consolidado2020!L29","v":-1327.6},{"$f":"[1]consolidado2020!M29","v":-9599.6},{"$f":"[1]consolidado2020!N29","v":-989.4},{"$f":"[1]consolidado2020!O29","v":0},{"$f":"[1]consolidado2020!P29","v":0},{"$f":"[1]consolidado2020!Q29","v":0},{"$f":"[1]consolidado2020!R29","v":0},{"$f":"[1]consolidado2020!S29","v":0},{"$f":"[1]consolidado2020!T29","v":0},{"$f":"[1]consolidado2020!U29","v":0},{"$f":"[1]consolidado2020!V29","v":0},{"$f":"[1]consolidado2020!W29","v":-943.8},{"$f":"[1]consolidado2020!X29","v":0},{"$f":"[1]consolidado2020!Y29","v":0},{"$f":"[1]consolidado2020!Z29","v":0},-12860.4,-59173.599999999999,-59173.599999999999,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2020!B30","v":0},{"$f":"[1]consolidado2020!C30","v":-1777.5},{"$f":"[1]consolidado2020!D30","v":0},{"$f":"[1]consolidado2020!E30","v":0},{"$f":"[1]consolidado2020!F30","v":0},{"$f":"[1]consolidado2020!G30","v":0},{"$f":"[1]consolidado2020!H30","v":0},{"$f":"[1]consolidado2020!I30","v":0},{"$f":"[1]consolidado2020!J30","v":0},-1777.5,{"$f":"[1]consolidado2020!L30","v":0},{"$f":"[1]consolidado2020!M30","v":0},{"$f":"[1]consolidado2020!N30","v":0},{"$f":"[1]consolidado2020!O30","v":0},{"$f":"[1]consolidado2020!P30","v":0},{"$f":"[1]consolidado2020!Q30","v":0},{"$f":"[1]consolidado2020!R30","v":0},{"$f":"[1]consolidado2020!S30","v":0},{"$f":"[1]consolidado2020!T30","v":0},{"$f":"[1]consolidado2020!U30","v":0},{"$f":"[1]consolidado2020!V30","v":0},{"$f":"[1]consolidado2020!W30","v":0},{"$f":"[1]consolidado2020!X30","v":0},{"$f":"[1]consolidado2020!Y30","v":0},{"$f":"[1]consolidado2020!Z30","v":0},0,-1777.5,-1777.5]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2020!B31","v":0},{"$f":"[1]consolidado2020!C31","v":-5566.7},{"$f":"[1]consolidado2020!D31","v":0},{"$f":"[1]consolidado2020!E31","v":0},{"$f":"[1]consolidado2020!F31","v":0},{"$f":"[1]consolidado2020!G31","v":0},{"$f":"[1]consolidado2020!H31","v":0},{"$f":"[1]consolidado2020!I31","v":0},{"$f":"[1]consolidado2020!J31","v":0},-5566.7,{"$f":"[1]consolidado2020!L31","v":0},{"$f":"[1]consolidado2020!M31","v":0},{"$f":"[1]consolidado2020!N31","v":0},{"$f":"[1]consolidado2020!O31","v":0},{"$f":"[1]consolidado2020!P31","v":0},{"$f":"[1]consolidado2020!Q31","v":0},{"$f":"[1]consolidado2020!R31","v":0},{"$f":"[1]consolidado2020!S31","v":0},{"$f":"[1]consolidado2020!T31","v":0},{"$f":"[1]consolidado2020!U31","v":0},{"$f":"[1]consolidado2020!V31","v":0},{"$f":"[1]consolidado2020!W31","v":0},{"$f":"[1]consolidado2020!X31","v":0},{"$f":"[1]consolidado2020!Y31","v":0},{"$f":"[1]consolidado2020!Z31","v":0},0,-5566.7,-5566.7]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":101051.3},{"$f":"D17+SUM(D18:D20)","v":32241.999999999996},7780.4,7568.8,6183.2,37558.199999999997,20281.599999999999,55941.700000000004,17479.3,{"$f":"SUM(C21:K21)","v":286086.49999999994},{"$f":"M17+SUM(M18:M20)","v":-1327.6},{"$f":"N17+SUM(N18:N20)","v":-9599.6},-989.4,3716.7,3383.6,0,0,2666.8,0,2684.163521066208,0,-943.8,4936,1649.3,0,6176.1635210662071,289578.49999999994,292262.66352106613,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":5673.5632183908046}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-101051.2},{"$f":"SUM(D23:D32)","v":-11294.8},-3319.6,-7568.8,-6183.2,-37558,-6559.6,-26941.7,-10358.499999999998,{"$f":"SUM(C22:K22)","v":-210835.40000000002},{"$f":"SUM(M23:M32)","v":47110.400000000001},{"$f":"SUM(N23:N32)","v":13540.8},19294.599999999999,5412.1,3840,3940.8,1627.2,6168.4,0,53846.754170249355,4246.8,16424.7,6743.2000000000007,6882.7,212,189290.45417024937,-75391.700000000012,-21544.94582975065,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":6860.444990164141},{"$f":"SUM(AL23:AL32)","v":2609.4136395551482}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2020!B34","v":-101051.2},0,{"$f":"[1]consolidado2020!D34","v":0},{"$f":"[1]consolidado2020!E34","v":0},{"$f":"[1]consolidado2020!F34","v":0},{"$f":"[1]consolidado2020!G34","v":0},{"$f":"[1]consolidado2020!H34","v":0},{"$f":"[1]consolidado2020!I34","v":0},{"$f":"[1]consolidado2020!J34","v":-4972.3999999999996},{"$f":"SUM(C23:K23)","v":-106023.59999999999},{"$f":"[1]consolidado2020!L34","v":47110.400000000001},{"$f":"[1]consolidado2020!M34","v":13540.8},{"$f":"[1]consolidado2020!N34","v":19098.8},{"$f":"[1]consolidado2020!O34","v":4042.4},{"$f":"[1]consolidado2020!P34","v":3840},{"$f":"[1]consolidado2020!Q34","v":3940.8},{"$f":"[1]consolidado2020!R34","v":0},{"$f":"[1]consolidado2020!S34","v":0},{"$f":"[1]consolidado2020!T34","v":0},{"$f":"[1]consolidado2020!U34","v":-303.2},{"$f":"[1]consolidado2020!V34","v":0},{"$f":"[1]consolidado2020!W34","v":0},{"$f":"[1]consolidado2020!X34","v":7477.6},{"$f":"[1]consolidado2020!Y34","v":5860.8},{"$f":"[1]consolidado2020!Z34","v":0},104608.40000000001,-1111.9999999999825,-1415.1999999999825,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":6860.444990164141},{"$f":"AP23*$Y23/AL$9","v":3453.551570589631},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2020!B35","v":0},{"$f":"[1]consolidado2020!C35","v":-3870},{"$f":"[1]consolidado2020!D35","v":0},{"$f":"[1]consolidado2020!E35","v":0},{"$f":"[1]consolidado2020!F35","v":0},{"$f":"[1]consolidado2020!G35","v":0},{"$f":"[1]consolidado2020!H35","v":0},{"$f":"[1]consolidado2020!I35","v":0},{"$f":"[1]consolidado2020!J35","v":1304.9000000000001},{"$f":"SUM(C24:K24)","v":-2565.1},{"$f":"[1]consolidado2020!L35","v":0},{"$f":"[1]consolidado2020!M35","v":0},{"$f":"[1]consolidado2020!N35","v":195.8},{"$f":"[1]consolidado2020!O35","v":1369.7},{"$f":"[1]consolidado2020!P35","v":0},{"$f":"[1]consolidado2020!Q35","v":0},{"$f":"[1]consolidado2020!R35","v":0},{"$f":"[1]consolidado2020!S35","v":0},{"$f":"[1]consolidado2020!T35","v":0},{"$f":"[1]consolidado2020!U35","v":0},{"$f":"[1]consolidado2020!V35","v":0},{"$f":"[1]consolidado2020!W35","v":0},{"$f":"[1]consolidado2020!X35","v":0},{"$f":"[1]consolidado2020!Y35","v":1021.9},{"$f":"[1]consolidado2020!Z35","v":0},2587.4,22.300000000000182,22.300000000000182]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2020!B36","v":0},{"$f":"[1]consolidado2020!C36","v":0},{"$f":"[1]consolidado2020!D36","v":0},{"$f":"[1]consolidado2020!E36","v":0},{"$f":"[1]consolidado2020!F36","v":0},{"$f":"[1]consolidado2020!G36","v":0},{"$f":"[1]consolidado2020!H36","v":0},{"$f":"[1]consolidado2020!I36","v":0},{"$f":"[1]consolidado2020!J36","v":0},0,{"$f":"[1]consolidado2020!L36","v":0},{"$f":"[1]consolidado2020!M36","v":0},{"$f":"[1]consolidado2020!N36","v":0},{"$f":"[1]consolidado2020!O36","v":0},{"$f":"[1]consolidado2020!P36","v":0},{"$f":"[1]consolidado2020!Q36","v":0},{"$f":"[1]consolidado2020!R36","v":0},{"$f":"[1]consolidado2020!S36","v":0},{"$f":"[1]consolidado2020!T36","v":0},{"$f":"[1]consolidado2020!U36","v":0},{"$f":"[1]consolidado2020!V36","v":0},{"$f":"[1]consolidado2020!W36","v":0},{"$f":"[1]consolidado2020!X36","v":0},{"$f":"[1]consolidado2020!Y36","v":0},{"$f":"[1]consolidado2020!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2020!B37","v":0},{"$f":"[1]consolidado2020!C37","v":0},{"$f":"[1]consolidado2020!D37","v":0},{"$f":"[1]consolidado2020!E37","v":-7568.8},{"$f":"[1]consolidado2020!F37","v":0},{"$f":"[1]consolidado2020!G37","v":0},{"$f":"[1]consolidado2020!H37","v":0},{"$f":"[1]consolidado2020!I37","v":0},{"$f":"[1]consolidado2020!J37","v":0},-7568.8,{"$f":"[1]consolidado2020!L37","v":0},{"$f":"[1]consolidado2020!M37","v":0},{"$f":"[1]consolidado2020!N37","v":0},{"$f":"[1]consolidado2020!O37","v":0},{"$f":"[1]consolidado2020!P37","v":0},{"$f":"[1]consolidado2020!Q37","v":0},{"$f":"[1]consolidado2020!R37","v":1627.2},{"$f":"[1]consolidado2020!S37","v":6168.4},{"$f":"[1]consolidado2020!T37","v":0},{"$f":"[1]consolidado2020!U37","v":0},{"$f":"[1]consolidado2020!V37","v":0},{"$f":"[1]consolidado2020!W37","v":0},{"$f":"[1]consolidado2020!X37","v":-734.4},{"$f":"[1]consolidado2020!Y37","v":0},{"$f":"[1]consolidado2020!Z37","v":212},7273.2,-295.60000000000036,-295.60000000000036,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-844.13793103448279},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2020!B38","v":0},{"$f":"[1]consolidado2020!C38","v":0},{"$f":"[1]consolidado2020!D38","v":0},{"$f":"[1]consolidado2020!E38","v":0},{"$f":"[1]consolidado2020!F38","v":-6183.2},{"$f":"[1]consolidado2020!G38","v":0},{"$f":"[1]consolidado2020!H38","v":0},{"$f":"[1]consolidado2020!I38","v":0},{"$f":"[1]consolidado2020!J38","v":0},-6183.2,{"$f":"[1]consolidado2020!L38","v":0},{"$f":"[1]consolidado2020!M38","v":0},{"$f":"[1]consolidado2020!N38","v":0},{"$f":"[1]consolidado2020!O38","v":0},{"$f":"[1]consolidado2020!P38","v":0},{"$f":"[1]consolidado2020!Q38","v":0},{"$f":"[1]consolidado2020!R38","v":0},{"$f":"[1]consolidado2020!S38","v":0},{"$f":"[1]consolidado2020!T38","v":6084.4},{"$f":"[1]consolidado2020!U38","v":0},{"$f":"[1]consolidado2020!V38","v":0},{"$f":"[1]consolidado2020!W38","v":0},{"$f":"[1]consolidado2020!X38","v":0},{"$f":"[1]consolidado2020!Y38","v":0},{"$f":"[1]consolidado2020!Z38","v":0},6084.4,-98.800000000000182,-98.800000000000182]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2020!B39","v":0},{"$f":"[1]consolidado2020!C39","v":-7424.8},{"$f":"[1]consolidado2020!D39","v":-3292.4},{"$f":"[1]consolidado2020!E39","v":0},{"$f":"[1]consolidado2020!F39","v":0},{"$f":"[1]consolidado2020!G39","v":-37558},{"$f":"[1]consolidado2020!H39","v":-192.8},{"$f":"[1]consolidado2020!I39","v":0},{"$f":"[1]consolidado2020!J39","v":-5186.7},-53654.7,{"$f":"[1]consolidado2020!L39","v":0},{"$f":"[1]consolidado2020!M39","v":0},{"$f":"[1]consolidado2020!N39","v":0},{"$f":"[1]consolidado2020!O39","v":0},{"$f":"[1]consolidado2020!P39","v":0},{"$f":"[1]consolidado2020!Q39","v":0},{"$f":"[1]consolidado2020!R39","v":0},{"$f":"[1]consolidado2020!S39","v":0},{"$f":"[1]consolidado2020!T39","v":-6084.4},{"$f":"[1]consolidado2020!U39","v":48465.254170249355},{"$f":"[1]consolidado2020!V39","v":0},{"$f":"[1]consolidado2020!W39","v":0},{"$f":"[1]consolidado2020!X39","v":0},{"$f":"[1]consolidado2020!Y39","v":0},{"$f":"[1]consolidado2020!Z39","v":0},42380.854170249353,-59739.1,-11273.845829750644,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":0},{"$f":"$AI$11*M28","v":0},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2020!B40","v":0},{"$f":"[1]consolidado2020!C40","v":0},{"$f":"[1]consolidado2020!D40","v":-27.2},{"$f":"[1]consolidado2020!E40","v":0},{"$f":"[1]consolidado2020!F40","v":0},{"$f":"[1]consolidado2020!G40","v":0},{"$f":"[1]consolidado2020!H40","v":0},{"$f":"[1]consolidado2020!I40","v":-10517},{"$f":"[1]consolidado2020!J40","v":-1504.3},-12048.5,{"$f":"[1]consolidado2020!L40","v":0},{"$f":"[1]consolidado2020!M40","v":0},{"$f":"[1]consolidado2020!N40","v":0},{"$f":"[1]consolidado2020!O40","v":0},{"$f":"[1]consolidado2020!P40","v":0},{"$f":"[1]consolidado2020!Q40","v":0},{"$f":"[1]consolidado2020!R40","v":0},{"$f":"[1]consolidado2020!S40","v":0},{"$f":"[1]consolidado2020!T40","v":0},{"$f":"[1]consolidado2020!U40","v":5684.7},{"$f":"[1]consolidado2020!V40","v":0},{"$f":"[1]consolidado2020!W40","v":0},{"$f":"[1]consolidado2020!X40","v":0},{"$f":"[1]consolidado2020!Y40","v":0},{"$f":"[1]consolidado2020!Z40","v":0},5684.7,-12048.5,-6363.8,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2020!B41","v":0},{"$f":"[1]consolidado2020!C41","v":0},{"$f":"[1]consolidado2020!D41","v":0},{"$f":"[1]consolidado2020!E41","v":0},{"$f":"[1]consolidado2020!F41","v":0},{"$f":"[1]consolidado2020!G41","v":0},{"$f":"[1]consolidado2020!H41","v":-6366.8},{"$f":"[1]consolidado2020!I41","v":0},{"$f":"[1]consolidado2020!J41","v":0},-6366.8,{"$f":"[1]consolidado2020!L41","v":0},{"$f":"[1]consolidado2020!M41","v":0},{"$f":"[1]consolidado2020!N41","v":0},{"$f":"[1]consolidado2020!O41","v":0},{"$f":"[1]consolidado2020!P41","v":0},{"$f":"[1]consolidado2020!Q41","v":0},{"$f":"[1]consolidado2020!R41","v":0},{"$f":"[1]consolidado2020!S41","v":0},{"$f":"[1]consolidado2020!T41","v":0},{"$f":"[1]consolidado2020!U41","v":0},{"$f":"[1]consolidado2020!V41","v":4246.8},{"$f":"[1]consolidado2020!W41","v":0},{"$f":"[1]consolidado2020!X41","v":0},{"$f":"[1]consolidado2020!Y41","v":0},{"$f":"[1]consolidado2020!Z41","v":0},4246.8,-2120,-2120]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2020!B42","v":0},{"$f":"[1]consolidado2020!C42","v":0},{"$f":"[1]consolidado2020!D42","v":0},{"$f":"[1]consolidado2020!E42","v":0},{"$f":"[1]consolidado2020!F42","v":0},{"$f":"[1]consolidado2020!G42","v":0},{"$f":"[1]consolidado2020!H42","v":0},{"$f":"[1]consolidado2020!I42","v":-16424.7},{"$f":"[1]consolidado2020!J42","v":0},-16424.7,{"$f":"[1]consolidado2020!L42","v":0},{"$f":"[1]consolidado2020!M42","v":0},{"$f":"[1]consolidado2020!N42","v":0},{"$f":"[1]consolidado2020!O42","v":0},{"$f":"[1]consolidado2020!P42","v":0},{"$f":"[1]consolidado2020!Q42","v":0},{"$f":"[1]consolidado2020!R42","v":0},{"$f":"[1]consolidado2020!S42","v":0},{"$f":"[1]consolidado2020!T42","v":0},{"$f":"[1]consolidado2020!U42","v":0},{"$f":"[1]consolidado2020!V42","v":0},{"$f":"[1]consolidado2020!W42","v":16424.7},{"$f":"[1]consolidado2020!X42","v":0},{"$f":"[1]consolidado2020!Y42","v":0},{"$f":"[1]consolidado2020!Z42","v":0},16424.7,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2020!B43","v":0},{"$f":"[1]consolidado2020!C43","v":0},{"$f":"[1]consolidado2020!D43","v":0},{"$f":"[1]consolidado2020!E43","v":0},{"$f":"[1]consolidado2020!F43","v":0},{"$f":"[1]consolidado2020!G43","v":0},{"$f":"[1]consolidado2020!H43","v":0},{"$f":"[1]consolidado2020!I43","v":0},{"$f":"[1]consolidado2020!J43","v":0},0,{"$f":"[1]consolidado2020!L43","v":0},{"$f":"[1]consolidado2020!M43","v":0},{"$f":"[1]consolidado2020!N43","v":0},{"$f":"[1]consolidado2020!O43","v":0},{"$f":"[1]consolidado2020!P43","v":0},{"$f":"[1]consolidado2020!Q43","v":0},{"$f":"[1]consolidado2020!R43","v":0},{"$f":"[1]consolidado2020!S43","v":0},{"$f":"[1]consolidado2020!T43","v":0},{"$f":"[1]consolidado2020!U43","v":0},{"$f":"[1]consolidado2020!V43","v":0},{"$f":"[1]consolidado2020!W43","v":0},{"$f":"[1]consolidado2020!X43","v":0},{"$f":"[1]consolidado2020!Y43","v":0},{"$f":"[1]consolidado2020!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":-0.10000000000582077},-199.11904622491784,-5.2693841585823975,0,0,-0.19999999999708962,-2.3368781920653419,0,-597.27994082551959,-804.30524940108808,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":6.9509135999978753},0.53532542870561883,-0.62534392437885344,-1.3333232544437124,-0.28532047508588221,0,0,-2.4390138376083996,0,-7096.0024078272054,-7.6398579860442624,0,-189.92649423756666,0,-109.76743410163682,-7400.5329566152668,-1108.8357981891495,-8204.8382060163549,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-218.30631521559386},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},{"$f":"SUM(D35:D36)","v":20748.080953775079},4455.7110358965738,0,0,0,13719.714480129151,29000.000000000004,6523.5200591744815,{"$f":"SUM(C34:K34)","v":74447.026528975286},{"$f":"SUM(M35:M36)","v":45790.090201651808},3941.7353254287054,18304.57465607562,9127.4666767455565,7223.314679524914,3941.0035321613209,1627.2850061629974,8832.7609861623914,0,49434.915283488357,4239.1601420139559,15480.946898527796,11489.638909027944,8532.1435593222777,102.23256589836318,188067.26842219202,213079.37966767896,262514.29495116731,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":5645.6829873543902},{"$f":"SUM(AL35:AL36)","v":6207.6917821016477},{"$f":"SUM(AM35:AM36)","v":2736.3201714141437}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2020!B46","v":0},{"$f":"[1]consolidado2020!C46","v":2687.0904757565809},{"$f":"[1]consolidado2020!D46","v":0},{"$f":"[1]consolidado2020!E46","v":0},{"$f":"[1]consolidado2020!F46","v":0},{"$f":"[1]consolidado2020!G46","v":0},{"$f":"[1]consolidado2020!H46","v":0},{"$f":"[1]consolidado2020!I46","v":0},{"$f":"[1]consolidado2020!J46","v":0},{"$f":"SUM(C35:K35)","v":2687.0904757565809},{"$f":"[1]consolidado2020!L46","v":0},{"$f":"[1]consolidado2020!M46","v":0},{"$f":"[1]consolidado2020!N46","v":0},{"$f":"[1]consolidado2020!O46","v":0},{"$f":"[1]consolidado2020!P46","v":7223.314679524914},{"$f":"[1]consolidado2020!Q46","v":0},{"$f":"[1]consolidado2020!R46","v":0},{"$f":"[1]consolidado2020!S46","v":0},{"$f":"[1]consolidado2020!T46","v":0},{"$f":"[1]consolidado2020!U46","v":0},{"$f":"[1]consolidado2020!V46","v":0},{"$f":"[1]consolidado2020!W46","v":535.36533889300654},{"$f":"[1]consolidado2020!X46","v":0},{"$f":"[1]consolidado2020!Y46","v":8532.1435593222777},{"$f":"[1]consolidado2020!Z46","v":0},16290.823577740199,18977.914053496781,18977.914053496781,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},{"$f":"SUM(D37:D42)+D47+D59","v":18060.990478018499},4455.7110358965738,0,0,0,13719.714480129151,29000.000000000004,6523.5200591744815,{"$f":"SUM(C36:K36)","v":71759.936053218698},{"$f":"SUM(M37:M42)+M47+M59","v":45790.090201651808},3941.7353254287054,18304.57465607562,9127.4666767455565,0,3941.0035321613209,1627.2850061629974,8832.7609861623914,0,49434.915283488357,4239.1601420139559,14945.581559634789,11489.638909027944,0,102.23256589836318,{"$f":"SUM(M36:AA36)","v":171776.44484445182},194101.46561418218,{"$f":"L36+AB36","v":243536.38089767052},null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":5645.6829873543902},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":6207.6917821016477},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2736.3201714141437}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2020!B48","v":0},{"$f":"[1]consolidado2020!C48-[1]consolidado2020!$C$34","v":5618.1275404575026},{"$f":"[1]consolidado2020!D48","v":0},{"$f":"[1]consolidado2020!E48","v":0},{"$f":"[1]consolidado2020!F48","v":0},{"$f":"[1]consolidado2020!G48","v":0},{"$f":"[1]consolidado2020!H48","v":0},{"$f":"-[1]consolidado2020!$I$44","v":13549.976746667116},{"$f":"[1]consolidado2020!J48","v":0},{"$f":"SUM(C37:K37)","v":19168.104287124617},{"$f":"[1]consolidado2020!L48","v":1157.9074637851436},{"$f":"[1]consolidado2020!M48","v":393.42625563109868},{"$f":"[1]consolidado2020!N48","v":0},{"$f":"[1]consolidado2020!O48","v":25.135294393357981},{"$f":"[1]consolidado2020!P48","v":0},{"$f":"[1]consolidado2020!Q48","v":0},{"$f":"[1]consolidado2020!R48","v":216.43937024144839},{"$f":"[1]consolidado2020!S48","v":0},{"$f":"[1]consolidado2020!T48","v":0},{"$f":"[1]consolidado2020!U48-[1]consolidado2020!$U$25","v":2735.8249265364148},{"$f":"[1]consolidado2020!V48","v":0},{"$f":"[1]consolidado2020!W48","v":0},{"$f":"[1]consolidado2020!X48","v":3521.586459678806},{"$f":"[1]consolidado2020!Y48","v":0},{"$f":"[1]consolidado2020!Z48","v":0},{"$f":"SUM(M37:AA37)","v":8050.3197702662692},24482.599130854473,{"$f":"L37+AB37","v":27218.424057390886},null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1049.044368899361},{"$f":"$AI$11*M37","v":108.86309488578269},{"$f":"AO37*$Y37/AK$9","v":5401.2062265012364},null,null,null,1]
[null,"    RESIDENCIAL  ",null,534.7292298322659,null,null,null,null,4897.6904792963478,null,null,{"$f":"SUM(C38:K38)","v":5432.4197091286132},null,null,null,7243.2013258981169,null,1.900090101960785,null,null,null,13996.366323705095,487.47044835794139,null,null,null,null,{"$f":"SUM(M38:AA38)","v":21728.938188063112},13164.991573486628,{"$f":"L38+AB38","v":27161.357897191723}]
[null,"    COMERCIAL  ",null,195.30714043487407,null,null,null,null,90.497143752156887,null,null,285.80428418703093,6.9594690374696384,18.222670402348914,null,443.77207937340324,null,null,null,null,null,8970.5891531431371,92.975792177765811,null,null,null,null,9532.5191641341244,847.73429517801742,9818.3234483211545,null,null,null,null,6.3052789479474924,0.65419008952214597]
[null,"    PÚBLICO",null,37.728487239660829,null,null,null,null,null,null,null,37.728487239660829,2.8872753681919732,10.28920061217905,null,232.98792116526047,null,null,null,null,null,3362.8314227921505,null,null,null,null,null,3608.995819937782,283.89288438529229,3646.7243071774428,null,null,null,null,2.6158714835819277,0.2714038846100455]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,2195.465721634685,null,null,2195.465721634685,6184.291277948766,20.295404975660702,null,111.21900041629928,null,null,null,null,null,2442.7730900689321,18.194368125543168,11.743124249999331,null,null,null,8788.5162657852015,8541.2088973509562,10983.981987419887,null,null,null,null,5602.9678978215816,581.32338012718446]
[null,"    TRANSPORTES - TOTAL  ",null,1559.5222658179027,null,null,null,null,null,null,null,1559.5222658179027,37569.348545784291,983.57280323790906,18304.57465607562,null,null,3938.1336201623649,null,null,null,302.5694432751306,null,14933.838435384791,null,null,null,76032.037503920117,77288.990326462881,77591.559769738014,null,null,null,null,34075.527974444631,3493.8205713396592]
[null,"      RODOVIÁRIO  ",null,1559.5222658179027,null,null,null,null,null,null,null,1559.5222658179027,36345.378367496218,null,18257.809145399395,null,null,null,null,null,null,10.24452366341561,null,14933.838435384791,null,null,null,69547.270471943819,71096.548214098308,71106.792737761716,null,null,null,null,32928.291512432472,3417.0868550637479]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,816.16770948014675,null,null,null,null,null,null,null,null,292.32491961171496,null,null,null,null,null,1108.4926290918618,816.16770948014687,1108.4926290918618,null,null,null,null,739.43399320423555,76.733716275911249]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,46.765510676223279,null,null,3938.1336201623649,null,null,null,null,null,null,null,null,null,3984.899130838588,3984.899130838588,3984.899130838588,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,407.8024688079251,983.57280323790906,null,null,null,null,null,null,null,null,null,null,null,null,null,1391.3752720458342,1391.3752720458342,1391.3752720458342,null,null,null,null,407.8024688079251,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":10115.575814236292},{"$f":"SUM(E48:E59)","v":4455.7110358965738},null,null,null,{"$f":"SUM(I48:I59)","v":6536.0611354459606},15450.023253332887,{"$f":"SUM(K48:K59)","v":6523.5200591744815},43080.891298086193,{"$f":"SUM(M48:M59)","v":868.69616972794643},{"$f":"SUM(N48:N59)","v":2515.9289905695091},null,{"$f":"SUM(P48:P59)","v":1071.1510554991175},null,{"$f":"SUM(R48:R59)","v":0.96982189699520938},{"$f":"SUM(S48:S59)","v":1410.845635921549},{"$f":"SUM(T48:T59)","v":8832.7609861623914},null,{"$f":"SUM(V48:V59)","v":17623.960923967497},{"$f":"SUM(W48:W59)","v":3640.5195333527058},null,{"$f":"SUM(Y48:Y59)","v":7968.0524493491375},null,{"$f":"SUM(AA48:AA59)","v":102.23256589836318},44035.118132345211,69492.048506463907,87116.009430431412,null,{"$f":"SUM(AF48:AF59)","v":5232.9683837687808},1029.8576058519334,260.69406955376684,787.02388026634458,81.672289461601764,244.47676085315334,6207.6917821016477,2736.3201714141437]
[null,"      CIMENTO  ",null,13.1128,91.886399999999995,null,null,null,40.749600000000001,null,{"$f":"SUM(AF48:AH48)","v":339.1656355696532},484.91443556965322,39.388800000000003,10.5563,null,17.977699999999999,null,null,null,39.950600000000001,null,574.82299999999998,131.83699999999999,null,3311.9059000000002,null,null,4126.4393,4036.5307355696536,4611.3537355696535,null,null,133.56808239540641,205.59755317424683,{"$f":"(1-$AI$11)*M48","v":35.685579487179488},{"$f":"$AI$11*M48","v":3.7032205128205113},null,{"$f":"AP48*$Y48/AL$9","v":3806.7883908045978},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,1566.4996956973696,2227.1987132920408,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},3793.6984089894104,66.825548387135981,0,null,21.396093404647001,null,null,1410.845635921549,8390.3251993937174,null,1825.2012966077186,3055.6228535144423,null,46.461853559538262,null,102.23256589836318,14918.91104668711,16887.4081590688,18712.60945567652,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":60.542804521678754},{"$f":"$AI$11*M49","v":6.2827438654572259},null,{"$f":"AP49*$Y49/AL$9","v":53.404429378779611},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,61.103717974052117,0,null,null,null,64.865942647613736,null,null,125.96966062166585,6.514466022710117,2.5946377059045491,null,13.135353386141782,null,0,null,62.660500597594876,null,504.36807353010641,410.60141695939495,null,152.30523333659704,null,null,1152.1796815384496,773.78126863000898,1278.1493421601153,null,null,null,null,5.9019948581818156,0.6124711645283013,null,175.06348659378969,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,756.50135115894602,673.0770029032027,null,null,null,null,null,null,1429.5783540621487,284.82717105128154,242.41636555031053,null,51.961178113232137,null,0.52866611045656076,null,53.357515291080006,null,1016.7060893025223,null,null,368.89176999251754,null,null,2018.6887554114005,2431.5610201710269,3448.2671094735492,null,null,null,null,258.04854813193026,26.778622919351243,null,424.01352872703166,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,823.90867182459056,877.88326560000007,null,null,null,null,null,null,1701.7919374245907,8.2486184317377091,867.84359921628891,null,35.074330290445438,null,null,null,286.46717088000008,null,2783.5390555421236,9.7029203039999992,null,549.90789544918061,null,null,4540.7835901137769,3459.0364719962436,6242.5755275383672,null,null,null,null,7.4731072971298902,0.77551113460781851,null,632.07804074618457,null,null,null,1]
[null,"      QUÍMICA  ",null,2093.0095698664418,184.93083779139752,null,null,null,49.755984156450012,null,{"$f":"SUM(AF53:AH53)","v":126.33680787725253},2454.0331996915415,39.264672212181409,464.23215601474578,null,345.07786162501981,null,null,null,null,null,1860.7805648666651,20.9031945309825,null,2673.1549705928865,null,null,5403.4134198424808,5996.6660546673575,7857.4466195340228,null,null,71.240291497732514,55.096516379520011,35.573121833258369,3.6915503789230368,{"$f":"AO53*$Y53/AK$9","v":244.47676085315334},121.60272605998144,{"$f":"AQ53*$Y53/AM$9","v":2736.3201714141437},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,839.13898002095334,69.248095859057372,null,null,null,1812.5054898313469,15411.432470128273,{"$f":"SUM(AF54:AH54)","v":0.97506776483456126},18133.300103604466,226.03061312979059,227.97181603548094,null,159.32757711045613,null,null,null,null,null,2237.3059119194304,null,null,81.324658724322902,null,null,2931.9605769194809,18827.954768604519,21065.260680523948,null,null,0.97506776483456126,null,204.77987172442567,21.250741405364916,null,93.476619223359663,null,null,null,1]
[null,"      TÊXTIL  ",null,271.52543464635806,null,null,null,null,140.16083462716617,null,null,411.6862692735242,5.7598841152535165,61.107001531906405,null,60.134339782288912,null,null,null,null,null,691.57205156760983,null,null,null,null,null,818.57327699705866,538.68749470297303,1230.2595462705829,null,null,null,null,5.2183565488621602,0.54152756639135602]
[null,"      PAPEL E CELULOSE  ",null,885.43062173817998,140.75227160953489,null,null,null,1709.1347266872096,30.172470879002375,{"$f":"SUM(AF56:AH56)","v":6011.1273710957812},8776.6174620097081,5.7152919973169505,386.71575674195697,null,46.594494152085716,null,null,null,null,null,2103.2151393586591,null,null,null,null,null,2542.2406822500188,9215.6430049010687,11318.858144259728,null,5232.9683837687808,778.1589873270002,null,5.1779568522700581,0.5373351450468925]
[null,"      CERÂMICA ",null,1134.3110793424332,30.240443608869658,null,null,null,1831.8203708494834,8.4183123256107599,{"$f":"SUM(AF57:AH57)","v":45.915176866959733},3050.7053829933566,20.106823349290266,68.324052074038846,null,155.71960078465082,null,null,null,null,null,339.20707418761066,null,null,318.628143164758,null,null,901.98569356034864,3613.4840023660945,3952.691076553705,null,null,45.915176866959733,null,18.216438248074944,1.8903851012153234,null,{"$f":"AP57*$Y57/AL$9","v":366.2392450169632},null,null,null,1]
[null,"      OUTROS  ",null,1671.0338919669668,160.49400523247064,null,null,null,887.06818664669015,null,null,2718.5960838461278,166.01428103124834,184.16730569887679,null,164.75252685014991,null,0.44115578653864862,null,null,null,3687.2426670850532,11.852148043885762,null,465.47202452933612,null,null,4679.9421090250889,3711.2955257861636,7398.5381928712168,null,null,null,null,150.40610076335321,15.608180267895136,null,{"$f":"AP58*$Y58/AL$9","v":535.02531555096107},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",null,null,0.18042005515599158,null,null,null,5.1358321215957403E-2,null,null,0.23177837637194898,0.3392880518090351,null,null,null,null,0.20353216132070884,8.5006162997387946E-2,null,null,null,null,4.689852779551984E-2,0.3654032655103947,0.14355932227795165,null,1.1836874917109981,{"$f":"AD60-V60","v":1.4154658680829471},{"$f":"L60+AB60","v":1.4154658680829471}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-7424.8},{"$f":"SUM(E28:E29)","v":-3319.6},null,null,{"$f":"SUM(H28:H29)","v":-37558},-192.8,-10517,-6691,-65703.199999999997,0,0,null,null,null,null,{"$f":"SUM(S28:S29)","v":0},null,{"$f":"SUM(U28:U29)","v":-6084.4},54149.954170249352,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,0,48065.55417024935,-71787.600000000006,-17637.645829750643,null,0,0,0,0,0,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":767.76485750680081},0,0,0,0,7183.65334468319,0,0,7951.4182021899906,6194.1380223544274,48.807275990188664,0,8031.1803268530803,0,1.900090101960785,0,0,0,28772.559989709316,598.64060866125033,11.743124249999331,0,0,0,43658.969437920212,22837.827650400894,51610.38764011021]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":13042.927540457502},3319.6,0,0,37558,192.8,24066.976746667118,6691,84871.304287124614,1157.9074637851436,393.42625563109868,0,25.135294393357981,0,0,216.43937024144839,0,6084.4,{"$f":"V37","v":2735.8249265364148},0,0,3521.586459678806,0,0,null,null,44856.06988714153]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":25485.790478018498},7775.3110358965732,0,0,37558,13912.51448012915,39517,13214.520059174482,137463.13605321868,45790.090201651808,3941.7353254287054,18304.57465607562,9127.4666767455565,0,3941.0035321613209,1627.2850061629974,8832.7609861623914,6084.4,-4715.0388867609945,4239.1601420139559,14945.581559634789,11489.638909027944,0,102.23256589836318,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":261174.02672742115}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2020 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":17439331.631040003},{"$f":"SUM(E82:E91)","v":13356459.730080001},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":30795791.36112},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":0},null,null,null,null,{"$f":"SUM(S82:S91)","v":0},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":26050139.627906442},null,{"$f":"SUM(AA82:AA91)","v":0},{"$f":"SUM(AB82:AB91)","v":0},null,{"$f":"SUM(AD82:AD91)","v":30795791.36112},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":10787096.92452603},{"$f":"SUM(AL82:AL91)","v":15263042.703380413},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":23052223.355906442},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":10787096.92452603},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":12265126.431380413}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":2997916.2720000003},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2997916.2720000003}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":17439331.631040003},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":13247020.127520001},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":30686351.758560002},{"$f":"SUM(AI87:AJ87)","v":0},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,null,{"$f":"ABS(T28)*COMENTÁRIOS!$AE$1*T$68","v":0},{"$f":"ABS(U28)*COMENTÁRIOS!$AE$1*U$68","v":0},{"$f":"ABS(V28)*COMENTÁRIOS!$AE$1*V$68","v":0},{"$f":"ABS(W28)*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"ABS(X28)*COMENTÁRIOS!$AE$1*X$68","v":0},{"$f":"SUM(AK87:AM87)","v":0},{"$f":"ABS(Z28)*COMENTÁRIOS!$AE$1*Z$68","v":0},null,{"$f":"SUM(M87:AA87)","v":0},null,{"$f":"AB87+L87","v":30686351.758560002},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":109439.60256},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":109439.60256},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":0},{"$f":"ABS(T29)*COMENTÁRIOS!$AE$1*T$68","v":0},{"$f":"ABS(U29)*COMENTÁRIOS!$AE$1*U$68","v":0},{"$f":"ABS(V29)*COMENTÁRIOS!$AE$1*V$68","v":0},{"$f":"ABS(W29)*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"ABS(X29)*COMENTÁRIOS!$AE$1*X$68","v":0},{"$f":"SUM(AK88:AM88)","v":0},{"$f":"ABS(Z29)*COMENTÁRIOS!$AE$1*Z$68","v":0},{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M88:AA88)","v":0},null,{"$f":"AB88+L88","v":109439.60256},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":48732984.654205956},{"$f":"SUM(E94:E95)","v":5434276.0001677815},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":1560807.7204830267},{"$f":"SUM(C93:K93)","v":55728068.374856763},{"$f":"SUM(M94:M95)","v":128823241.34895228},{"$f":"SUM(N94:N95)","v":12773521.2744308},{"$f":"SUM(O94:O95)","v":53109852.066849776},{"$f":"SUM(P94:P95)","v":24113587.691267125},null,{"$f":"SUM(R94:R95)","v":11797638.41574391},{"$f":"SUM(S94:S95)","v":3025023.8875286374},{"$f":"SUM(T94:T95)","v":418008.78629774239},null,{"$f":"SUM(V94:V95)","v":30795791.36112},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":35257042.578170508},null,{"$f":"SUM(AA94:AA95)","v":345418.03667093645},{"$f":"SUM(M93:AA93)-V93","v":269663334.08591175},{"$f":"AB93+L93","v":325391402.46076852},{"$f":"AC93+V93","v":356187193.82188851},null,{"$f":"SUM(AF94:AF95)","v":0},0,1560807.7204830267,128823241.34895228,0,8877052.3890291248,22046326.223389424,7389852.5714332415]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":6311424.1365865842},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":6311424.1365865842},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":22167806.668872189},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":26184503.553506985},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":48352310.222379178},{"$f":"AB94+L94","v":54663734.358965762},{"$f":"AC94+V94","v":54663734.358965762},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":42421560.517619371},{"$f":"SUM(E96:E101)+E106","v":5434276.0001677815},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":1560807.7204830267},{"$f":"SUM(C95:K95)","v":49416644.238270178},{"$f":"SUM(M96:M101)+M106","v":128823241.34895228},{"$f":"SUM(N96:N101)+N106","v":12773521.2744308},{"$f":"SUM(O96:O101)+O106","v":53109852.066849776},{"$f":"SUM(P96:P101)+P106","v":24113587.691267125},null,{"$f":"SUM(R96:R101)+R106","v":11797638.41574391},{"$f":"SUM(S96:S101)+S106","v":3025023.8875286374},{"$f":"SUM(T96:T101)+T106","v":418008.78629774239},null,{"$f":"SUM(V96:V101)+V106","v":30795791.36112},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":35257042.578170508},null,{"$f":"SUM(AA96:AA101)+AA106","v":345418.03667093645},269663334.08591175,{"$f":"AB95+L95","v":319079978.32418191},{"$f":"AC95+V95","v":349875769.6853019},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,1560807.7204830267,128823241.34895228,0,8877052.3890291248,22046326.223389424,7389852.5714332415]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":13195828.752763374},null,null,null,null,null,null,null,13195828.752763374,{"$f":"SUM(AI96:AJ96)","v":3254574.9721075129},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":1274930.514437044},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":66404.200307216161},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":402347.62976514187},null,null,{"$f":"V37/V$34*$AD$123","v":1704299.3429849704},null,null,{"$f":"SUM(AK96:AM96)","v":8492646.6370847393},null,null,13490903.953701654,26686732.706465028,28391032.049449999,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":3254574.9721075129},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":8492646.6370847393}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":1255969.2344380312},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,1255969.2344380312,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":19135602.081411522},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":5688.0375258059312},null,null,null,{"$f":"V38/V$34*$AD$123","v":8719124.4214106165},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,19141290.118937328,20397259.35337536,29116383.774785977]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":458736.395856302},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,458736.395856302,{"$f":"SUM(AI98:AJ98)","v":19561.61594735652},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":59052.079564989144},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1172388.4983518766},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":5588284.9270057101},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1251002.1938642226,1709738.5897205246,7298023.5167262349,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":19561.61594735652},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":88616.474640381712},null,null,null,null,null,null,null,88616.474640381712,{"$f":"SUM(AI99:AJ99)","v":8115.5288690484631},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":33343.010645257149},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":615523.98567920364},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":2094896.9829329432},null,null,null,null,null,656982.52519350941,745598.99983389117,2840495.9827668341,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":8115.5288690484631},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":17382752.941998154},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":65768.948401322486},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":293826.22960500891},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":1521740.8585192349},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,17742348.120004483,17742348.120004483,19264088.978523716,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":17382752.941998154},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":3662997.7884373078},null,null,null,null,null,null,null,3662997.7884373078,{"$f":"SUM(M102:M105)","v":105716558.60784295},{"$f":"SUM(N102:N105)","v":3187349.5021496741},{"$f":"SUM(O102:O105)","v":53109852.066849776},null,null,{"$f":"SUM(R102:R105)","v":11789047.156240491},null,null,null,{"$f":"SUM(V102:V105)","v":188487.53748068813},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,173802807.33308288,177465805.12152019,177654292.65900087,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":105716558.60784295},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":3662997.7884373078},null,null,null,null,null,null,null,3662997.7884373078,{"$f":"SUM(AI102:AJ102)","v":102157350.64005093},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":52974164.163661025},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":6381.8904416728992},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,155131514.80371195,158794512.59214926,158800894.48259094,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":102157350.64005093},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":2294033.9218758927},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":182105.64703901522},null,null,null,null,null,2294033.9218758927,2294033.9218758927,2476139.568914908,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":2294033.9218758927},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":135687.90318875367},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":11789047.156240491},null,null,null,null,null,null,null,null,null,11924735.059429245,11924735.059429245,11924735.059429245]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":1265174.0459161203},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":3187349.5021496741},null,null,null,null,null,null,null,null,null,null,null,null,null,4452523.5480657946,4452523.5480657946,4452523.5480657946,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":1265174.0459161203},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":23759411.87148397},{"$f":"SUM(E107:E117)","v":5434276.0001677815},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":1560807.7204830267},30754495.592134781,{"$f":"SUM(M107:M117)","v":2441677.6821872569},{"$f":"SUM(N107:N117)","v":8153077.2192325136},null,{"$f":"SUM(P107:P117)","v":2829842.6959122983},null,{"$f":"SUM(R107:R117)","v":2903.2219776127731},{"$f":"SUM(S107:S117)","v":2622676.2577634957},{"$f":"SUM(T107:T117)","v":418008.78629774239},null,{"$f":"SUM(V107:V117)","v":10978957.29078584},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":26764395.941085771},null,{"$f":"SUM(AA107:AA117)","v":345418.03667093645},43577999.841127627,74332495.433262408,85311452.724048242,null,{"$f":"SUM(AF107:AF117)","v":0},0,1560807.7204830267,2441677.6821872569,0,384405.75194438506,22046326.223389424,7389852.5714332415]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":30799.276453439998},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":369706.29031871998},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":1230938.0449508093},1631443.6117229695,{"$f":"SUM(AI107:AJ107)","v":110711.61268992},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":34208.568434160006},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":47494.760681159998},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":178973.73412560002},null,{"$f":"V48/V$34*$AD$123","v":358089.60278497188},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":13519630.431567002},null,null,13891019.107497841,15522462.71922081,15880552.322005782,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":1230938.0449508093},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":110711.61268992},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":13519630.431567002}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":3679386.3394555645},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},3679386.3394555645,187829.13495278117,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":56525.714399809505},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":2622676.2577634957},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1137020.6260098736,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":345418.03667093645},3212449.1437870231,6891835.4832425881,8028856.1092524622,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":187829.13495278117},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":189663.32627099793}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":143520.09503812014},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},143520.09503812014,18310.459805526596,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":8408.1393598408231},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":34701.906558529103},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,314199.26326506998,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,61420.505723896495,204940.60076201663,519139.86402708665,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":18310.459805526596},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":621729.76216032286}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":1776866.4397951066},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":2708135.282720679},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},4485001.7225157861,800574.6670372053,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":785570.40160739515},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":137274.71919094707},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":1582.5947789505631},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":239035.05217214237},null,633363.45217119425,null,null,{"$f":"SUM(AK110:AM110)","v":1505864.1610395554},null,null,3469901.5958261956,7954903.3183419816,8588266.7705131751,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":800574.6670372053},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1505864.1610395554}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":1935192.4040565048},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},1935192.4040565048,23184.708573032956,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":2812319.3878478394},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":92661.849023883333},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1734023.1597127027,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,2928165.9454447553,4863358.3495012596,6597381.5092139626,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":23184.708573032956},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2244795.5172499637}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":4916049.9940525359},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":744071.96283008729},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":329869.67553221743},5989991.6324148402,110362.72195019123,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":1504382.9256811645},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":911651.1263535805},null,null,null,null,null,1159184.9549219494,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,8206124.7018117979,null,null,10732521.475796733,16722513.108211573,17881698.063133523,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":329869.67553221743},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":110362.72195019123},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":384405.75194438506},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":431866.37843417184},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":7389852.5714332415}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":1970965.2727505192},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":278620.73856073606},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,2249586.0113112554,635312.92389944661,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":738761.63711807015},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":420922.87360286241},null,null,null,null,null,1393743.7877532705,null,null,331977.82911832031,null,null,2126975.2637386993,4376561.2750499547,5770305.0628032256,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":635312.92389944661},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":331977.82911832031}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":637757.52896510577},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,637757.52896510577,16189.527462293085,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":198022.32256667019},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":158867.15634810744},null,null,null,null,null,430819.15866803087,null,null,null,null,null,373079.00637707068,1010836.5353421764,1441655.6940102074,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":16189.527462293085},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":2079694.8400994043},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":566318.84795458347},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,2646013.6880539879,16064.190684071451,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":1253184.5844732728},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":123096.63354116601},null,null,null,null,null,1310211.0977192658,null,null,null,null,null,1392345.4086985106,4038359.0967524983,5348570.1944717644,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":16064.190684071451},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":2664263.964741895},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":121672.87241885246},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,2785936.8371607475,56515.020489866765,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":221409.77530705548},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":411391.06630062615},null,null,null,null,null,211311.18006359175,null,null,{"$f":"SUM(AK116:AM116)","v":1300681.5020571535},null,null,1989997.3641547016,4775934.2013154496,4987245.3813790409,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":56515.020489866765},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1300681.5020571535}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":3924915.7160757738},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":645750.00536412303},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,4570665.7214398971,466622.71464292129,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":596809.47683704447},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":435254.88991162705},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":1320.62719866221},null,null,null,2296991.0077159177,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1900117.3154919392},null,null,{"$f":"SUM(M117:AA117)-V117","v":3400125.0240821945},7970790.7455220912,10267781.753238009,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":466622.71464292129},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1900117.3154919392}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":17439331.631040003},{"$f":"SUM(E87:E88)","v":13356459.730080001},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,30795791.36112,0,0,null,null,null,null,{"$f":"SUM(S87:S88)","v":0},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,0,0,0,30795791.36112,null,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":1803322.104934715},0,0,0,0,0,0,0,1803322.104934715,17410430.08681456,158164.0386115688,0,21217340.795047607,0,5688.0375258059312,0,0,0,17924047.189868506,0,0,0,0,0,38791622.957999542,40594945.062934257,58518992.252802767]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},30635160.383803375,13356459.730080001,0,0,0,0,0,0,43991620.113883376,3254574.9721075129,1274930.514437044,0,66404.200307216161,0,0,402347.62976514187,0,0,1704299.3429849704,0,0,8492646.6370847393,0,0,13490903.953701654,26686732.706465028,59186823.410569996]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":17439331.631040003},{"$f":"SUM(E87:E88)","v":13356459.730080001},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,30795791.36112,0,0,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":0},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":30795791.36112},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":0},{"$f":"SUM(M123:AA123)-V123","v":0},null,{"$f":"SUM(AD87:AD88)","v":30795791.36112},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":48732984.654205956},{"$f":"E93","v":5434276.0001677815},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,1560807.7204830267,55728068.374856763,128823241.34895228,12773521.2744308,53109852.066849776,24113587.691267125,null,{"$f":"R93","v":11797638.41574391},{"$f":"S93","v":3025023.8875286374},{"$f":"T93","v":418008.78629774239},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":35257042.578170508},null,{"$f":"AA93","v":345418.03667093645},{"$f":"SUM(M124:AA124)-V124","v":269663334.08591169},{"$f":"AB124+L124","v":325391402.46076846},{"$f":"AC124+V124","v":325391402.46076846},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":66172316.285245955},{"$f":"SUM(E123:E124)","v":18790735.730247781},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,1560807.7204830267,86523859.735976756,128823241.34895228,12773521.2744308,53109852.066849776,24113587.691267125,null,{"$f":"SUM(R123:R124)","v":11797638.41574391},{"$f":"SUM(S123:S124)","v":3025023.8875286374},{"$f":"SUM(T123:T124)","v":418008.78629774239},null,{"$f":"SUM(V123:V124)","v":30795791.36112},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":35257042.578170508},null,{"$f":"SUM(AA123:AA124)","v":345418.03667093645},{"$f":"SUM(AB123:AB124)","v":269663334.08591169},{"$f":"SUM(AC123:AC124)","v":325391402.46076846},{"$f":"SUM(AD123:AD124)","v":356187193.82188845},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2025","index":6,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2025"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2025 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4017099999999951E-2]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2025!B25","v":145333.9},{"$f":"[1]consolidado2025!$C$25","v":32262.2},{"$f":"[1]consolidado2025!D25","v":4638.8999999999996},{"$f":"[1]consolidado2025!E25","v":0},{"$f":"[1]consolidado2025!F25","v":6200.4},{"$f":"[1]consolidado2025!G25","v":44275.199999999997},{"$f":"[1]consolidado2025!H25","v":23221.200000000001},{"$f":"[1]consolidado2025!I25","v":62498.8},{"$f":"[1]consolidado2025!J25","v":21025.7},{"$f":"SUM(C14:K14)","v":339456.3},{"$f":"[1]consolidado2025!L25","v":0},{"$f":"[1]consolidado2025!M25","v":0},{"$f":"[1]consolidado2025!N25","v":0},{"$f":"[1]consolidado2025!O25","v":0},{"$f":"[1]consolidado2025!P25","v":0},{"$f":"[1]consolidado2025!Q25","v":0},{"$f":"[1]consolidado2025!R25","v":0},{"$f":"[1]consolidado2025!S25","v":0},{"$f":"[1]consolidado2025!T25","v":0},{"$f":"[1]consolidado2025!U25","v":0},{"$f":"[1]consolidado2025!V25","v":0},{"$f":"[1]consolidado2025!W25","v":0},{"$f":"[1]consolidado2025!X25","v":0},{"$f":"[1]consolidado2025!Y25","v":0},{"$f":"[1]consolidado2025!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":339456.3},{"$f":"AB14+L14","v":339456.3}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2025!B26","v":17602.099999999999},{"$f":"[1]consolidado2025!C26","v":11474.4},{"$f":"[1]consolidado2025!D26","v":3661},{"$f":"[1]consolidado2025!E26","v":9378.4},{"$f":"[1]consolidado2025!F26","v":0},{"$f":"[1]consolidado2025!G26","v":0},{"$f":"[1]consolidado2025!H26","v":0},{"$f":"[1]consolidado2025!I26","v":0},{"$f":"[1]consolidado2025!J26","v":0},{"$f":"SUM(C15:K15)","v":42115.9},{"$f":"[1]consolidado2025!L26","v":0},{"$f":"[1]consolidado2025!M26","v":0},{"$f":"[1]consolidado2025!N26","v":0},{"$f":"[1]consolidado2025!O26","v":4282},{"$f":"[1]consolidado2025!P26","v":3691.3},{"$f":"[1]consolidado2025!Q26","v":0},{"$f":"[1]consolidado2025!R26","v":0},{"$f":"[1]consolidado2025!S26","v":2198.8000000000002},{"$f":"[1]consolidado2025!T26","v":0},{"$f":"[1]consolidado2025!U26","v":1511.9369817900201},{"$f":"[1]consolidado2025!V26","v":0},{"$f":"[1]consolidado2025!W26","v":0},{"$f":"[1]consolidado2025!X26","v":6385.4},{"$f":"[1]consolidado2025!Y26","v":2686.1},{"$f":"[1]consolidado2025!Z26","v":0},{"$f":"SUM(M15:AA15)","v":20755.536981790021},61359.5,62871.436981790022,null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":7339.5402298850568},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2025!B27","v":0},{"$f":"[1]consolidado2025!C27","v":0},{"$f":"[1]consolidado2025!D27","v":0},{"$f":"[1]consolidado2025!E27","v":0},{"$f":"[1]consolidado2025!F27","v":0},{"$f":"[1]consolidado2025!G27","v":0},{"$f":"[1]consolidado2025!H27","v":0},{"$f":"[1]consolidado2025!I27","v":0},{"$f":"[1]consolidado2025!J27","v":0},0,{"$f":"[1]consolidado2025!L27","v":0},{"$f":"[1]consolidado2025!M27","v":0},{"$f":"[1]consolidado2025!N27","v":0},{"$f":"[1]consolidado2025!O27","v":0},{"$f":"[1]consolidado2025!P27","v":0},{"$f":"[1]consolidado2025!Q27","v":0},{"$f":"[1]consolidado2025!R27","v":0},{"$f":"[1]consolidado2025!S27","v":0},{"$f":"[1]consolidado2025!T27","v":0},{"$f":"[1]consolidado2025!U27","v":0},{"$f":"[1]consolidado2025!V27","v":0},{"$f":"[1]consolidado2025!W27","v":0},{"$f":"[1]consolidado2025!X27","v":0},{"$f":"[1]consolidado2025!Y27","v":0},{"$f":"[1]consolidado2025!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":162936},{"$f":"SUM(D14:D16)","v":43736.6},8299.9,9378.4,6200.4,44275.199999999997,23221.200000000001,62498.8,21025.7,381572.2,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,4282,3691.3,0,0,2198.8000000000002,0,1511.9369817900201,0,0,6385.4,2686.1,0,20755.536981790021,400815.80000000005,402327.73698179005,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":7339.5402298850568}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2025!B29","v":-58327.9},{"$f":"[1]consolidado2025!C29","v":0},{"$f":"[1]consolidado2025!D29","v":0},{"$f":"[1]consolidado2025!E29","v":0},{"$f":"[1]consolidado2025!F29","v":0},{"$f":"[1]consolidado2025!G29","v":0},{"$f":"[1]consolidado2025!H29","v":0},{"$f":"[1]consolidado2025!I29","v":0},{"$f":"[1]consolidado2025!J29","v":0},-58327.9,{"$f":"[1]consolidado2025!L29","v":0},{"$f":"[1]consolidado2025!M29","v":-9161},{"$f":"[1]consolidado2025!N29","v":-2673.6},{"$f":"[1]consolidado2025!O29","v":0},{"$f":"[1]consolidado2025!P29","v":0},{"$f":"[1]consolidado2025!Q29","v":-255.8},{"$f":"[1]consolidado2025!R29","v":0},{"$f":"[1]consolidado2025!S29","v":0},{"$f":"[1]consolidado2025!T29","v":0},{"$f":"[1]consolidado2025!U29","v":0},{"$f":"[1]consolidado2025!V29","v":0},{"$f":"[1]consolidado2025!W29","v":-1300.2},{"$f":"[1]consolidado2025!X29","v":0},{"$f":"[1]consolidado2025!Y29","v":0},{"$f":"[1]consolidado2025!Z29","v":0},-13390.6,-71718.5,-71718.5,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2025!B30","v":0},{"$f":"[1]consolidado2025!C30","v":-1984.6},{"$f":"[1]consolidado2025!D30","v":0},{"$f":"[1]consolidado2025!E30","v":0},{"$f":"[1]consolidado2025!F30","v":0},{"$f":"[1]consolidado2025!G30","v":0},{"$f":"[1]consolidado2025!H30","v":0},{"$f":"[1]consolidado2025!I30","v":0},{"$f":"[1]consolidado2025!J30","v":0},-1984.6,{"$f":"[1]consolidado2025!L30","v":0},{"$f":"[1]consolidado2025!M30","v":0},{"$f":"[1]consolidado2025!N30","v":0},{"$f":"[1]consolidado2025!O30","v":0},{"$f":"[1]consolidado2025!P30","v":0},{"$f":"[1]consolidado2025!Q30","v":0},{"$f":"[1]consolidado2025!R30","v":0},{"$f":"[1]consolidado2025!S30","v":0},{"$f":"[1]consolidado2025!T30","v":0},{"$f":"[1]consolidado2025!U30","v":0},{"$f":"[1]consolidado2025!V30","v":0},{"$f":"[1]consolidado2025!W30","v":0},{"$f":"[1]consolidado2025!X30","v":0},{"$f":"[1]consolidado2025!Y30","v":0},{"$f":"[1]consolidado2025!Z30","v":0},0,-1984.6,-1984.6]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2025!B31","v":0},{"$f":"[1]consolidado2025!C31","v":-6099.2},{"$f":"[1]consolidado2025!D31","v":0},{"$f":"[1]consolidado2025!E31","v":0},{"$f":"[1]consolidado2025!F31","v":0},{"$f":"[1]consolidado2025!G31","v":0},{"$f":"[1]consolidado2025!H31","v":0},{"$f":"[1]consolidado2025!I31","v":0},{"$f":"[1]consolidado2025!J31","v":0},-6099.2,{"$f":"[1]consolidado2025!L31","v":0},{"$f":"[1]consolidado2025!M31","v":0},{"$f":"[1]consolidado2025!N31","v":0},{"$f":"[1]consolidado2025!O31","v":0},{"$f":"[1]consolidado2025!P31","v":0},{"$f":"[1]consolidado2025!Q31","v":0},{"$f":"[1]consolidado2025!R31","v":0},{"$f":"[1]consolidado2025!S31","v":0},{"$f":"[1]consolidado2025!T31","v":0},{"$f":"[1]consolidado2025!U31","v":0},{"$f":"[1]consolidado2025!V31","v":0},{"$f":"[1]consolidado2025!W31","v":0},{"$f":"[1]consolidado2025!X31","v":0},{"$f":"[1]consolidado2025!Y31","v":0},{"$f":"[1]consolidado2025!Z31","v":0},0,-6099.2,-6099.2]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":104608.1},{"$f":"D17+SUM(D18:D20)","v":35652.800000000003},8299.9,9378.4,6200.4,44275.199999999997,23221.200000000001,62498.8,21025.7,{"$f":"SUM(C21:K21)","v":315160.5},{"$f":"M17+SUM(M18:M20)","v":0},{"$f":"N17+SUM(N18:N20)","v":-9161},-2673.6,4282,3691.3,-255.8,0,2198.8000000000002,0,1511.9369817900201,0,-1300.2,6385.4,2686.1,0,7364.9369817900188,321013.5,322525.43698179,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":7339.5402298850568}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-104608.1},{"$f":"SUM(D23:D32)","v":-11771},-3334.3,-9378.4,-6200.4,-44275.1,-8679.9,-29115.9,-12390,{"$f":"SUM(C22:K22)","v":-229753.1},{"$f":"SUM(M23:M32)","v":48556.3},{"$f":"SUM(N23:N32)","v":13422.1},18837.5,5707.7,5335,4812.2,2001.1999999999998,7643.5,0,63111.554170249365,5393.2,18598.900000000001,6726.6,7098.7,252.7,207497.15417024939,-85367.499999999985,-22255.945829750621,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":7006.2303636712932},{"$f":"SUM(AL23:AL32)","v":2481.0779343520871}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2025!B34","v":-104608.1},0,{"$f":"[1]consolidado2025!D34","v":0},{"$f":"[1]consolidado2025!E34","v":0},{"$f":"[1]consolidado2025!F34","v":0},{"$f":"[1]consolidado2025!G34","v":0},{"$f":"[1]consolidado2025!H34","v":0},{"$f":"[1]consolidado2025!I34","v":0},{"$f":"[1]consolidado2025!J34","v":-5253.7},{"$f":"SUM(C23:K23)","v":-109861.8},{"$f":"[1]consolidado2025!L34","v":48561.8},{"$f":"[1]consolidado2025!M34","v":13598.9},{"$f":"[1]consolidado2025!N34","v":18620},{"$f":"[1]consolidado2025!O34","v":4184.5},{"$f":"[1]consolidado2025!P34","v":5335},{"$f":"[1]consolidado2025!Q34","v":4812.2},{"$f":"[1]consolidado2025!R34","v":0},{"$f":"[1]consolidado2025!S34","v":0},{"$f":"[1]consolidado2025!T34","v":0},{"$f":"[1]consolidado2025!U34","v":-313.7},{"$f":"[1]consolidado2025!V34","v":0},{"$f":"[1]consolidado2025!W34","v":0},{"$f":"[1]consolidado2025!X34","v":7636.5},{"$f":"[1]consolidado2025!Y34","v":5962.4},{"$f":"[1]consolidado2025!Z34","v":0},108397.6,-1150.499999999997,-1464.1999999999971,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":7006.2303636712932},{"$f":"AP23*$Y23/AL$9","v":3526.9400033176044},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2025!B35","v":0},{"$f":"[1]consolidado2025!C35","v":-4303.5},{"$f":"[1]consolidado2025!D35","v":0},{"$f":"[1]consolidado2025!E35","v":0},{"$f":"[1]consolidado2025!F35","v":0},{"$f":"[1]consolidado2025!G35","v":0},{"$f":"[1]consolidado2025!H35","v":0},{"$f":"[1]consolidado2025!I35","v":0},{"$f":"[1]consolidado2025!J35","v":1450.5},{"$f":"SUM(C24:K24)","v":-2853},{"$f":"[1]consolidado2025!L35","v":0},{"$f":"[1]consolidado2025!M35","v":0},{"$f":"[1]consolidado2025!N35","v":217.5},{"$f":"[1]consolidado2025!O35","v":1523.2},{"$f":"[1]consolidado2025!P35","v":0},{"$f":"[1]consolidado2025!Q35","v":0},{"$f":"[1]consolidado2025!R35","v":0},{"$f":"[1]consolidado2025!S35","v":0},{"$f":"[1]consolidado2025!T35","v":0},{"$f":"[1]consolidado2025!U35","v":0},{"$f":"[1]consolidado2025!V35","v":0},{"$f":"[1]consolidado2025!W35","v":0},{"$f":"[1]consolidado2025!X35","v":0},{"$f":"[1]consolidado2025!Y35","v":1136.3},{"$f":"[1]consolidado2025!Z35","v":0},2877,24,24]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2025!B36","v":0},{"$f":"[1]consolidado2025!C36","v":0},{"$f":"[1]consolidado2025!D36","v":0},{"$f":"[1]consolidado2025!E36","v":0},{"$f":"[1]consolidado2025!F36","v":0},{"$f":"[1]consolidado2025!G36","v":0},{"$f":"[1]consolidado2025!H36","v":0},{"$f":"[1]consolidado2025!I36","v":0},{"$f":"[1]consolidado2025!J36","v":0},0,{"$f":"[1]consolidado2025!L36","v":0},{"$f":"[1]consolidado2025!M36","v":0},{"$f":"[1]consolidado2025!N36","v":0},{"$f":"[1]consolidado2025!O36","v":0},{"$f":"[1]consolidado2025!P36","v":0},{"$f":"[1]consolidado2025!Q36","v":0},{"$f":"[1]consolidado2025!R36","v":0},{"$f":"[1]consolidado2025!S36","v":0},{"$f":"[1]consolidado2025!T36","v":0},{"$f":"[1]consolidado2025!U36","v":0},{"$f":"[1]consolidado2025!V36","v":0},{"$f":"[1]consolidado2025!W36","v":0},{"$f":"[1]consolidado2025!X36","v":0},{"$f":"[1]consolidado2025!Y36","v":0},{"$f":"[1]consolidado2025!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2025!B37","v":0},{"$f":"[1]consolidado2025!C37","v":0},{"$f":"[1]consolidado2025!D37","v":0},{"$f":"[1]consolidado2025!E37","v":-9378.4},{"$f":"[1]consolidado2025!F37","v":0},{"$f":"[1]consolidado2025!G37","v":0},{"$f":"[1]consolidado2025!H37","v":0},{"$f":"[1]consolidado2025!I37","v":0},{"$f":"[1]consolidado2025!J37","v":0},-9378.4,{"$f":"[1]consolidado2025!L37","v":0},{"$f":"[1]consolidado2025!M37","v":0},{"$f":"[1]consolidado2025!N37","v":0},{"$f":"[1]consolidado2025!O37","v":0},{"$f":"[1]consolidado2025!P37","v":0},{"$f":"[1]consolidado2025!Q37","v":0},{"$f":"[1]consolidado2025!R37","v":2016.1},{"$f":"[1]consolidado2025!S37","v":7643.5},{"$f":"[1]consolidado2025!T37","v":0},{"$f":"[1]consolidado2025!U37","v":0},{"$f":"[1]consolidado2025!V37","v":0},{"$f":"[1]consolidado2025!W37","v":0},{"$f":"[1]consolidado2025!X37","v":-909.9},{"$f":"[1]consolidado2025!Y37","v":0},{"$f":"[1]consolidado2025!Z37","v":262.39999999999998},9012.1,-366.29999999999927,-366.29999999999927,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-1045.8620689655172},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2025!B38","v":0},{"$f":"[1]consolidado2025!C38","v":0},{"$f":"[1]consolidado2025!D38","v":0},{"$f":"[1]consolidado2025!E38","v":0},{"$f":"[1]consolidado2025!F38","v":-6200.4},{"$f":"[1]consolidado2025!G38","v":0},{"$f":"[1]consolidado2025!H38","v":0},{"$f":"[1]consolidado2025!I38","v":0},{"$f":"[1]consolidado2025!J38","v":0},-6200.4,{"$f":"[1]consolidado2025!L38","v":0},{"$f":"[1]consolidado2025!M38","v":0},{"$f":"[1]consolidado2025!N38","v":0},{"$f":"[1]consolidado2025!O38","v":0},{"$f":"[1]consolidado2025!P38","v":0},{"$f":"[1]consolidado2025!Q38","v":0},{"$f":"[1]consolidado2025!R38","v":0},{"$f":"[1]consolidado2025!S38","v":0},{"$f":"[1]consolidado2025!T38","v":6101.3},{"$f":"[1]consolidado2025!U38","v":0},{"$f":"[1]consolidado2025!V38","v":0},{"$f":"[1]consolidado2025!W38","v":0},{"$f":"[1]consolidado2025!X38","v":0},{"$f":"[1]consolidado2025!Y38","v":0},{"$f":"[1]consolidado2025!Z38","v":0},6101.3,-99.099999999999454,-99.099999999999454]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2025!B39","v":0},{"$f":"[1]consolidado2025!C39","v":-7467.5},{"$f":"[1]consolidado2025!D39","v":-3307},{"$f":"[1]consolidado2025!E39","v":0},{"$f":"[1]consolidado2025!F39","v":0},{"$f":"[1]consolidado2025!G39","v":-44275.1},{"$f":"[1]consolidado2025!H39","v":-593.5},{"$f":"[1]consolidado2025!I39","v":0},{"$f":"[1]consolidado2025!J39","v":-6556.3},-62199.4,{"$f":"[1]consolidado2025!L39","v":-5.5},{"$f":"[1]consolidado2025!M39","v":-176.8},{"$f":"[1]consolidado2025!N39","v":0},{"$f":"[1]consolidado2025!O39","v":0},{"$f":"[1]consolidado2025!P39","v":0},{"$f":"[1]consolidado2025!Q39","v":0},{"$f":"[1]consolidado2025!R39","v":0},{"$f":"[1]consolidado2025!S39","v":0},{"$f":"[1]consolidado2025!T39","v":-6101.3},{"$f":"[1]consolidado2025!U39","v":57206.85417024936},{"$f":"[1]consolidado2025!V39","v":0},{"$f":"[1]consolidado2025!W39","v":0},{"$f":"[1]consolidado2025!X39","v":0},{"$f":"[1]consolidado2025!Y39","v":0},{"$f":"[1]consolidado2025!Z39","v":0},50923.254170249362,-68483,-11276.14582975064,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":-4.9829059500000001},{"$f":"$AI$11*M28","v":-0.51709404999999975},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2025!B40","v":0},{"$f":"[1]consolidado2025!C40","v":0},{"$f":"[1]consolidado2025!D40","v":-27.3},{"$f":"[1]consolidado2025!E40","v":0},{"$f":"[1]consolidado2025!F40","v":0},{"$f":"[1]consolidado2025!G40","v":0},{"$f":"[1]consolidado2025!H40","v":0},{"$f":"[1]consolidado2025!I40","v":-10517},{"$f":"[1]consolidado2025!J40","v":-2030.5},-12574.8,{"$f":"[1]consolidado2025!L40","v":0},{"$f":"[1]consolidado2025!M40","v":0},{"$f":"[1]consolidado2025!N40","v":0},{"$f":"[1]consolidado2025!O40","v":0},{"$f":"[1]consolidado2025!P40","v":0},{"$f":"[1]consolidado2025!Q40","v":0},{"$f":"[1]consolidado2025!R40","v":-14.9},{"$f":"[1]consolidado2025!S40","v":0},{"$f":"[1]consolidado2025!T40","v":0},{"$f":"[1]consolidado2025!U40","v":6218.4},{"$f":"[1]consolidado2025!V40","v":0},{"$f":"[1]consolidado2025!W40","v":0},{"$f":"[1]consolidado2025!X40","v":0},{"$f":"[1]consolidado2025!Y40","v":0},{"$f":"[1]consolidado2025!Z40","v":-9.6999999999999993},6193.8,-12599.399999999998,-6380.9999999999991,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2025!B41","v":0},{"$f":"[1]consolidado2025!C41","v":0},{"$f":"[1]consolidado2025!D41","v":0},{"$f":"[1]consolidado2025!E41","v":0},{"$f":"[1]consolidado2025!F41","v":0},{"$f":"[1]consolidado2025!G41","v":0},{"$f":"[1]consolidado2025!H41","v":-8086.4},{"$f":"[1]consolidado2025!I41","v":0},{"$f":"[1]consolidado2025!J41","v":0},-8086.4,{"$f":"[1]consolidado2025!L41","v":0},{"$f":"[1]consolidado2025!M41","v":0},{"$f":"[1]consolidado2025!N41","v":0},{"$f":"[1]consolidado2025!O41","v":0},{"$f":"[1]consolidado2025!P41","v":0},{"$f":"[1]consolidado2025!Q41","v":0},{"$f":"[1]consolidado2025!R41","v":0},{"$f":"[1]consolidado2025!S41","v":0},{"$f":"[1]consolidado2025!T41","v":0},{"$f":"[1]consolidado2025!U41","v":0},{"$f":"[1]consolidado2025!V41","v":5393.2},{"$f":"[1]consolidado2025!W41","v":0},{"$f":"[1]consolidado2025!X41","v":0},{"$f":"[1]consolidado2025!Y41","v":0},{"$f":"[1]consolidado2025!Z41","v":0},5393.2,-2693.2,-2693.2]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2025!B42","v":0},{"$f":"[1]consolidado2025!C42","v":0},{"$f":"[1]consolidado2025!D42","v":0},{"$f":"[1]consolidado2025!E42","v":0},{"$f":"[1]consolidado2025!F42","v":0},{"$f":"[1]consolidado2025!G42","v":0},{"$f":"[1]consolidado2025!H42","v":0},{"$f":"[1]consolidado2025!I42","v":-18598.900000000001},{"$f":"[1]consolidado2025!J42","v":0},-18598.900000000001,{"$f":"[1]consolidado2025!L42","v":0},{"$f":"[1]consolidado2025!M42","v":0},{"$f":"[1]consolidado2025!N42","v":0},{"$f":"[1]consolidado2025!O42","v":0},{"$f":"[1]consolidado2025!P42","v":0},{"$f":"[1]consolidado2025!Q42","v":0},{"$f":"[1]consolidado2025!R42","v":0},{"$f":"[1]consolidado2025!S42","v":0},{"$f":"[1]consolidado2025!T42","v":0},{"$f":"[1]consolidado2025!U42","v":0},{"$f":"[1]consolidado2025!V42","v":0},{"$f":"[1]consolidado2025!W42","v":18598.900000000001},{"$f":"[1]consolidado2025!X42","v":0},{"$f":"[1]consolidado2025!Y42","v":0},{"$f":"[1]consolidado2025!Z42","v":0},18598.900000000001,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2025!B43","v":0},{"$f":"[1]consolidado2025!C43","v":0},{"$f":"[1]consolidado2025!D43","v":0},{"$f":"[1]consolidado2025!E43","v":0},{"$f":"[1]consolidado2025!F43","v":0},{"$f":"[1]consolidado2025!G43","v":0},{"$f":"[1]consolidado2025!H43","v":0},{"$f":"[1]consolidado2025!I43","v":0},{"$f":"[1]consolidado2025!J43","v":0},0,{"$f":"[1]consolidado2025!L43","v":0},{"$f":"[1]consolidado2025!M43","v":0},{"$f":"[1]consolidado2025!N43","v":0},{"$f":"[1]consolidado2025!O43","v":0},{"$f":"[1]consolidado2025!P43","v":0},{"$f":"[1]consolidado2025!Q43","v":0},{"$f":"[1]consolidado2025!R43","v":0},{"$f":"[1]consolidado2025!S43","v":0},{"$f":"[1]consolidado2025!T43","v":0},{"$f":"[1]consolidado2025!U43","v":0},{"$f":"[1]consolidado2025!V43","v":0},{"$f":"[1]consolidado2025!W43","v":0},{"$f":"[1]consolidado2025!X43","v":0},{"$f":"[1]consolidado2025!Y43","v":0},{"$f":"[1]consolidado2025!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},-234.33707545487414,-12.534745956872939,0,0,-9.9999999998544808E-2,-5.558936033048667,0,-718.81694540998069,-971.34770285477498,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":4.5412236655974993},-0.18702850480440247,0,-2.4524394263444265,-5.7101401801446627E-2,-0.2871415619439972,0,-5.7671226374432081,0,-8218.2668580326772,-17.984622459861384,-7.1524101877685098E-2,-451.8370830811491,0,-151.01109825869287,-8843.3807958009984,-1596.4616406230962,-9814.7284986557734,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-519.35296905879204},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},23647.462924545129,4953.4556687939375,0,0,0,14536.227323379078,33382.9,7916.8830545900191,{"$f":"SUM(C34:K34)","v":84436.928971308153},{"$f":"SUM(M35:M36)","v":48560.87004804927},4261.0580989747687,16163.964568851474,9987.2560956689595,9026.2428985981987,4556.1128584380558,2001.5208354070735,9836.532877362557,0,56405.224294006708,5375.4101562253636,17298.628475898124,12660.162916918851,9784.9001659781043,101.68890174130712,206019.57319211881,234051.27786942024,290456.50216342695,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":6335.5838797874731},{"$f":"SUM(AL35:AL36)","v":6724.8401148828252},{"$f":"SUM(AM35:AM36)","v":3044.0355992606374}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2025!B46","v":0},{"$f":"[1]consolidado2025!C46","v":3256.6234394007338},{"$f":"[1]consolidado2025!D46","v":0},{"$f":"[1]consolidado2025!E46","v":0},{"$f":"[1]consolidado2025!F46","v":0},{"$f":"[1]consolidado2025!G46","v":0},{"$f":"[1]consolidado2025!H46","v":0},{"$f":"[1]consolidado2025!I46","v":0},{"$f":"[1]consolidado2025!J46","v":0},{"$f":"SUM(C35:K35)","v":3256.6234394007338},{"$f":"[1]consolidado2025!L46","v":0},{"$f":"[1]consolidado2025!M46","v":0},{"$f":"[1]consolidado2025!N46","v":0},{"$f":"[1]consolidado2025!O46","v":0},{"$f":"[1]consolidado2025!P46","v":9026.2428985981987},{"$f":"[1]consolidado2025!Q46","v":0},{"$f":"[1]consolidado2025!R46","v":0},{"$f":"[1]consolidado2025!S46","v":0},{"$f":"[1]consolidado2025!T46","v":0},{"$f":"[1]consolidado2025!U46","v":0},{"$f":"[1]consolidado2025!V46","v":0},{"$f":"[1]consolidado2025!W46","v":631.64009699303597},{"$f":"[1]consolidado2025!X46","v":0},{"$f":"[1]consolidado2025!Y46","v":9784.9001659781043},{"$f":"[1]consolidado2025!Z46","v":0},19442.783161569339,22699.406600970073,22699.406600970073,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},{"$f":"SUM(D37:D42)+D47+D59","v":20390.839485144395},4953.4556687939375,0,0,0,14536.227323379078,33382.9,7916.8830545900191,{"$f":"SUM(C36:K36)","v":81180.305531907434},{"$f":"SUM(M37:M42)+M47+M59","v":48560.87004804927},4261.0580989747687,16163.964568851474,9987.2560956689595,0,4556.1128584380558,2001.5208354070735,9836.532877362557,0,56405.224294006708,5375.4101562253636,16666.988378905087,12660.162916918851,0,101.68890174130712,{"$f":"SUM(M36:AA36)","v":186576.79003054948},211351.87126845022,267757.09556245693,null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":6335.5838797874731},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":6724.8401148828252},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":3044.0355992606374}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2025!B48","v":0},{"$f":"[1]consolidado2025!C48-[1]consolidado2025!$C$34","v":6287.7678233134702},{"$f":"[1]consolidado2025!D48","v":0},{"$f":"[1]consolidado2025!E48","v":0},{"$f":"[1]consolidado2025!F48","v":0},{"$f":"[1]consolidado2025!G48","v":0},{"$f":"[1]consolidado2025!H48","v":0},{"$f":"-[1]consolidado2025!I44","v":15366.434364010183},{"$f":"[1]consolidado2025!J48","v":0},{"$f":"SUM(C37:K37)","v":21654.202187323652},{"$f":"[1]consolidado2025!L48","v":1228.0445691156965},{"$f":"[1]consolidado2025!M48","v":425.37656071432639},{"$f":"[1]consolidado2025!N48","v":0},{"$f":"[1]consolidado2025!O48","v":27.506636109732426},{"$f":"[1]consolidado2025!P48","v":0},{"$f":"[1]consolidado2025!Q48","v":0},{"$f":"[1]consolidado2025!R48","v":266.21514209247994},{"$f":"[1]consolidado2025!S48","v":0},{"$f":"[1]consolidado2025!T48","v":0},{"$f":"[1]consolidado2025!U48-[1]consolidado2025!$U$25","v":3124.2615324168582},{"$f":"[1]consolidado2025!V48","v":0},{"$f":"[1]consolidado2025!W48","v":0},{"$f":"[1]consolidado2025!X48","v":3953.4764959491331},{"$f":"[1]consolidado2025!Y48","v":0},{"$f":"[1]consolidado2025!Z48","v":0},{"$f":"SUM(M37:AA37)","v":9024.8809363982255},27554.821591305019,30679.083123721877,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1112.5873800566892},{"$f":"$AI$11*M37","v":115.45718905900729},{"$f":"AO37*$Y37/AK$9","v":6063.6142575906952},null,null,null,1]
[null,"    RESIDENCIAL  ",null,732.81264168909092,null,null,null,null,4676.7483750405299,null,null,{"$f":"SUM(C38:K38)","v":5409.5610167296209},null,null,null,7767.7011645813564,null,1.011244746268239,null,null,null,16170.871978939183,488.53424090643506,null,null,null,null,{"$f":"SUM(M38:AA38)","v":24428.118629173245},13666.807666963683,29837.679645902866]
[null,"    COMERCIAL  ",null,254.82261125174929,null,null,null,null,87.922767700236307,null,null,342.74537895198557,6.5179167805897809,16.717490371211895,null,467.80864382402012,null,null,null,null,null,10498.269196542375,84.163129942770567,null,null,null,null,11073.476377460966,917.95255987057681,11416.221756412951,null,null,null,null,5.9052326032143414,0.61268417737543945]
[null,"    PÚBLICO",null,38.65670073693002,null,null,null,null,null,null,null,38.65670073693002,2.4134429475986745,10.093208512212014,null,229.49754675590472,null,null,null,null,null,3343.5302872101847,null,null,null,null,null,3585.5344854259001,280.66089895264531,3624.19118616283,null,null,null,null,2.1865793105243991,0.22686363707427537]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,1916.5997658616457,null,null,1916.5997658616457,6455.8579939948977,20.939122181250362,null,228.46282970180255,null,null,null,null,null,2682.4751378579467,16.038310232666202,12.576019087992124,null,null,null,9416.3494130565559,8650.4740410602535,11332.949178918201,null,null,null,null,5849.0073425593773,606.85065143552038]
[null,"    TRANSPORTES - TOTAL  ",null,1661.9158976877407,null,null,null,null,null,null,null,1661.9158976877407,39798.467322461271,1094.6633037052629,16163.964568851474,null,null,4553.5403104395527,null,null,null,380.25345957934871,null,16654.412359817095,null,null,null,78645.301324853994,79926.963762962376,80307.217222541731,null,null,null,null,36098.923574829867,3699.5437476314096]
[null,"      RODOVIÁRIO  ",null,1661.9158976877407,null,null,null,null,null,null,null,1661.9158976877407,38490.959070572775,null,16110.398140806288,null,null,null,null,null,null,38.655347471650742,null,16654.412359817095,null,null,null,71294.424918667806,72917.685468883894,72956.340816355543,null,null,null,null,34872.150952826618,3618.8081177461595]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,858.73351787038848,null,null,null,null,null,null,null,null,341.598112107698,null,null,null,null,null,1200.3316299780865,858.7335178703886,1200.3316299780865,null,null,null,null,777.99788798513828,80.735629885250205]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,53.566428045185198,null,null,4553.5403104395527,null,null,null,null,null,null,null,null,null,4607.1067384847383,4607.1067384847383,4607.1067384847383,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,448.77473401811028,1094.6633037052629,null,null,null,null,null,null,null,null,null,null,null,null,null,1543.4380377233733,1543.4380377233733,1543.4380377233733,null,null,null,null,448.77473401811028,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":11414.863810465415},4953.4556687939375,null,null,null,{"$f":"SUM(I48:I59)","v":7854.9564147766669},18016.465635989818,7916.8830545900191,50156.624584615864,{"$f":"SUM(M48:M59)","v":1069.5688027492163},2693.2684134905053,null,{"$f":"SUM(P48:P59)","v":1266.279274696142},null,{"$f":"SUM(R48:R59)","v":1.5613032522355037},1735.3056933145936,9836.532877362557,null,{"$f":"SUM(V48:V59)","v":20205.562701460814},4786.6744751434917,null,{"$f":"SUM(Y48:Y59)","v":8706.6864209697178},null,{"$f":"SUM(AA48:AA59)","v":101.68890174130712},50403.128864180573,80354.190747335611,100559.75344879643,null,{"$f":"SUM(AF48:AF59)","v":6417.0971373524253},1219.6496465318771,280.13627070571619,969.01104566426318,100.55775708495329,271.96962219677823,6724.8401148828252,3044.0355992606374]
[null,"      CIMENTO  ",null,10.776899999999999,92.513099999999994,null,null,null,41.027500000000003,null,{"$f":"SUM(AF48:AH48)","v":366.00181301342741},510.3193130134274,39.282200000000003,10.613799999999999,null,18.1004,null,null,null,40.223100000000002,null,582.19730000000004,132.7362,null,3334.4965000000002,null,null,4157.6495000000004,4085.7715130134284,4667.9688130134282,null,null,145.97083290355127,220.03098010987617,{"$f":"(1-$AI$11)*M48","v":35.589001474380005},{"$f":"$AI$11*M48","v":3.6931985256199984},null,{"$f":"AP48*$Y48/AL$9","v":3832.7545977011496},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,1606.4466603911251,2430.4351380355765,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},4036.8817984267016,75.569280854673607,0,null,23.178475677119454,null,null,1735.3056933145936,9380.1508105634948,null,2138.2939247436311,4301.2746458828287,null,54.487082810731231,null,101.68890174130712,17809.948815588381,19708.536689271452,21846.830614015082,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":68.464476219631678},{"$f":"$AI$11*M49","v":7.1048046350419307},null,{"$f":"AP49*$Y49/AL$9","v":62.628830816932449},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,45.656097965056759,0,null,null,null,54.223394257787099,null,null,99.879492222843851,5.4456382673313959,2.1689357703114838,null,10.980237337201887,null,0,null,52.379798853022329,null,458.9132629064286,308.53111332680851,null,127.3165297172841,null,null,965.73551617838825,606.70174549480339,1065.615008401232,null,null,null,null,4.9336551497878736,0.51198311754352233,null,146.34083875549896,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,1455.881475050724,830.4357950984346,null,null,null,null,null,null,2286.3172701491585,406.02641529855754,283.18464479287945,null,74.182986073526763,null,1.1038083624917199,null,77.984060810040006,null,1530.2919140868009,null,null,438.4065002237208,null,null,2811.1803296480171,3567.2056857103753,5097.497599797176,null,null,null,null,367.85298920879154,38.173426089765996,null,503.91551749852965,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,886.48679696056683,952.65035712000008,null,null,null,null,null,null,1839.1371540805669,7.7305233897442651,841.28461842857132,null,34.449737437931979,null,null,null,285.79510713600007,null,3342.1657304882788,10.055753769600001,null,744.42077086426264,null,null,5265.9022415143891,3762.873665106677,7105.0393955949557,null,null,null,null,7.0037219991583397,0.72680139058592519,null,855.65605846466974,null,null,null,1]
[null,"      QUÍMICA  ",null,2535.0247662419224,196.07137826723999,null,null,null,54.471595156457148,null,{"$f":"SUM(AF53:AH53)","v":145.91835961506857},2931.4860992806884,48.953357563239166,471.89464321128355,null,379.12318227475885,null,null,null,null,null,2072.9247310341898,22.903019900657146,null,2973.7670970791164,null,null,5969.5660310632447,6828.1273993097429,8901.0521303439327,null,null,85.813069019228564,60.105290595840003,44.350904849880358,4.6024527133588107,{"$f":"AO53*$Y53/AK$9","v":271.96962219677823},135.27767362925977,{"$f":"AQ53*$Y53/AM$9","v":3044.0355992606374},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,923.51866667349486,80.746975522581025,null,null,null,2154.8575078018985,17970.552763879237,{"$f":"SUM(AF54:AH54)","v":1.1369810528827131},21130.812894930092,279.75620185477823,301.82883181141938,null,199.70398586631083,null,null,null,null,null,2600.2522344768181,null,null,94.828892346160544,null,null,3476.3701463554871,22006.930806808759,24607.183041285578,null,null,1.1369810528827131,null,253.45433504937736,26.301866805400856,null,108.99872683466729,null,null,null,1]
[null,"      TÊXTIL  ",null,292.33464799582276,null,null,null,null,150.90250497858077,null,null,443.23715297440356,6.1944456208078211,65.790130512731565,null,64.742925743263967,null,null,null,null,null,739.60350914221431,null,null,null,null,null,876.33101101901764,579.96465485120689,1319.5681639934212,null,null,null,null,5.6120618074317701,0.58238381337605072]
[null,"      PAPEL E CELULOSE  ",null,955.92352348386817,168.90272593144186,null,null,null,2050.9616720246518,36.206965054802851,{"$f":"SUM(AF56:AH56)","v":7350.887922144826},10562.882808639592,5.0589117009069096,453.03124275362586,null,54.823726267265144,null,null,null,null,null,2523.0919799197918,null,null,null,null,null,3036.0058606415896,11075.796689361388,13598.888669281181,null,6417.0971373524253,933.79078479240025,null,4.5832874936315751,0.47562420727533478]
[null,"      CERÂMICA ",null,1225.8705169004154,35.261971170174412,null,null,null,2112.0003124921695,9.7059070557784004,{"$f":"SUM(AF57:AH57)","v":52.937978763814201},3435.7766863823517,23.388870092697651,79.593812447277301,null,195.84595393069083,null,null,null,null,null,394.0209043522338,null,null,456.25131878690877,null,null,1149.1008596098084,4190.8566416399262,4584.8775459921599,null,null,52.937978763814201,null,21.189916354305488,2.1989537383921633,null,{"$f":"AP57*$Y57/AL$9","v":524.42680320334341},null,null,null,1]
[null,"      OUTROS  ",null,1476.9437588024196,166.43822764848809,null,null,null,1236.5119280651211,null,null,2879.8939145160284,172.16295810647975,183.87775376240538,null,211.14766408807239,null,0.45749488974378383,null,null,null,3823.8072103104255,11.173742263596004,null,482.71172914153374,null,null,4885.3385525622562,3941.4252567678591,7765.2324670782846,null,null,null,null,155.97669605788704,16.18626204859271,null,{"$f":"AP58*$Y58/AL$9","v":554.84106797877439},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",null,null,0.39041475081103272,null,null,null,0.48625941212594626,null,null,{"$f":"SUM(C60:K60)","v":0.87667416293697897},2.882438366941642E-2,0.14512747957269312,6.4568851473723043E-2,8.5350953040688182E-3,null,null,0.3208354070736732,null,null,null,0.19477868522517383,null,null,0.10016597810454186,null,{"$f":"SUM(M60:AA60)","v":0.86283588042329029},{"$f":"AD60-V60","v":1.7395100433602693},{"$f":"AB60+L60","v":1.7395100433602693}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-7467.5},{"$f":"SUM(E28:E29)","v":-3334.3},null,null,{"$f":"SUM(H28:H29)","v":-44275.1},-593.5,-10517,-8586.7999999999993,-74774.2,-5.5,-176.8,null,null,null,null,{"$f":"SUM(S28:S29)","v":-14.9},null,{"$f":"SUM(U28:U29)","v":-6101.3},63425.254170249362,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,-9.6999999999999993,57117.054170249365,-81082.399999999994,-17657.14582975064,null,0,0,0,-4.9829059500000001,-0.51709404999999975,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":1026.2919536777704},0,0,0,0,6681.2709086024115,0,0,7707.5628622801833,6464.7893537230866,47.749821064674272,0,8693.4701848630848,0,1.011244746268239,0,0,0,32695.146600549688,588.7356810818718,12.576019087992124,0,0,0,48503.478905116674,23515.895166847156,56211.041767396848]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":13755.26782331347},3334.3,0,0,44275.1,593.5,25883.434364010183,8586.7999999999993,96428.402187323649,1233.5445691156965,602.17656071432634,0,27.506636109732426,0,0,281.11514209247991,0,6101.3,{"$f":"V37","v":3124.2615324168582},0,0,3953.4764959491331,0,9.6999999999999993,null,null,48336.228953472513]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":27858.339485144395},8287.7556687939377,0,0,44275.1,15129.727323379078,43899.9,16503.683054590019,155954.50553190743,48566.37004804927,4437.8580989747688,16163.964568851474,9987.2560956689595,0,4556.1128584380558,2016.4208354070736,9836.532877362557,6101.3,-7020.0298762426537,5375.4101562253636,16666.988378905087,12660.162916918851,0,111.38890174130712,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":285414.24139220756}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2025 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":17539625.169000003},{"$f":"SUM(E82:E91)","v":13415605.397639999},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":30955230.566640001},{"$f":"SUM(M82:M91)","v":15459.061097911859},{"$f":"SUM(N82:N91)","v":572935.10976000014},null,null,null,null,{"$f":"SUM(S82:S91)","v":27698.194080000001},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":27256416.27205665},null,{"$f":"SUM(AA82:AA91)","v":32773.851719999999},{"$f":"SUM(AB82:AB91)","v":648866.21665791201},null,{"$f":"SUM(AD82:AD91)","v":31604096.783297915},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":15459.061097911859},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":11016324.176760331},{"$f":"SUM(AL82:AL91)","v":16240092.095296316},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":23542086.185056649},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":11016324.176760331},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":12525762.008296316}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":3714330.0870000003},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3714330.0870000003}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":17539625.169000003},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":13305763.443599999},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":30845388.612600002},{"$f":"SUM(AI87:AJ87)","v":15459.061097911859},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":572935.10976000014},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":588394.17085791205},null,{"$f":"AB87+L87","v":31433782.783457916},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":15459.061097911859},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":109841.95404},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":109841.95404},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":27698.194080000001},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":0},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":32773.851719999999},{"$f":"SUM(M88:AA88)","v":60472.0458},null,{"$f":"AB88+L88","v":170313.99984},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":55543037.950364396},{"$f":"SUM(E94:E95)","v":6318407.635112511},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":1677210.5896126903},{"$f":"SUM(C93:K93)","v":63538656.175089598},{"$f":"SUM(M94:M95)","v":136623143.77862397},{"$f":"SUM(N94:N95)","v":13808313.289761575},{"$f":"SUM(O94:O95)","v":46898973.791809067},{"$f":"SUM(P94:P95)","v":26385040.251269832},null,{"$f":"SUM(R94:R95)","v":13639006.320731545},{"$f":"SUM(S94:S95)","v":3720705.540554957},{"$f":"SUM(T94:T95)","v":529553.42274103884},null,{"$f":"SUM(V94:V95)","v":31604096.783297911},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":38284696.965391532},null,{"$f":"SUM(AA94:AA95)","v":343581.1327050773},{"$f":"SUM(M93:AA93)-V93","v":280233014.49358863},{"$f":"AB93+L93","v":343771670.66867822},{"$f":"AC93+V93","v":375375767.45197612},null,{"$f":"SUM(AF94:AF95)","v":0},0,1677210.5896126903,136623143.77862397,0,9961825.7245288398,23882954.273004968,8220885.3100348413]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":7649140.2000225587},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":7649140.2000225587},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":27700857.071834736},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":30029118.870934255},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":57729975.942768991},{"$f":"AB94+L94","v":65379116.142791547},{"$f":"AC94+V94","v":65379116.142791547},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":47893897.75034184},{"$f":"SUM(E96:E101)+E106","v":6318407.635112511},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":1677210.5896126903},{"$f":"SUM(C95:K95)","v":55889515.975067042},{"$f":"SUM(M96:M101)+M106","v":136623143.77862397},{"$f":"SUM(N96:N101)+N106","v":13808313.289761575},{"$f":"SUM(O96:O101)+O106","v":46898973.791809067},{"$f":"SUM(P96:P101)+P106","v":26385040.251269832},null,{"$f":"SUM(R96:R101)+R106","v":13639006.320731545},{"$f":"SUM(S96:S101)+S106","v":3720705.540554957},{"$f":"SUM(T96:T101)+T106","v":529553.42274103884},null,{"$f":"SUM(V96:V101)+V106","v":31604096.783297911},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":38284696.965391532},null,{"$f":"SUM(AA96:AA101)+AA106","v":343581.1327050773},280233014.49358863,{"$f":"AB95+L95","v":336122530.46865565},{"$f":"AC95+V95","v":367726627.25195354},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,1677210.5896126903,136623143.77862397,0,9961825.7245288398,23882954.273004968,8220885.3100348413]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":14768676.367005998},null,null,null,null,null,null,null,14768676.367005998,{"$f":"SUM(AI96:AJ96)","v":3451712.0045306175},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":1378468.1363246264},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":72668.978744527703},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":494877.76326928096},null,null,{"$f":"V37/V$34*$AD$123","v":1750537.5624812208},null,null,{"$f":"SUM(AK96:AM96)","v":9534191.2665061429},null,null,14931918.149375195,29700594.516381193,31451132.078862414,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":3451712.0045306175},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":9534191.2665061429}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":1721226.5221736003},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,1721226.5221736003,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":20521262.88983348},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":3027.2238451282424},null,null,null,{"$f":"V38/V$34*$AD$123","v":9060611.1311398},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,20524290.113678608,22245516.63585221,31306127.76699201]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":598526.02423053037},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,598526.02423053037,{"$f":"SUM(AI98:AJ98)","v":18320.504646585112},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":54174.418443111033},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1235889.9961062793},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":5882226.6890603313},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1308384.9191959752,1906910.9434265057,7789137.632486837,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":18320.504646585112},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":90796.65767605741},null,null,null,null,null,null,null,90796.65767605741,{"$f":"SUM(AI99:AJ99)","v":6783.684760661934},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":32707.88193877125},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":606302.86744605948},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":1873394.8161271005},null,null,null,null,null,645794.4341454925,736591.09182154993,2609985.9079486504,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":6783.684760661934},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":18146070.340894252},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":67854.967563307277},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":603569.27867456491},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":1503002.6905621381},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,18817494.587132126,18817494.587132126,20320497.277694263,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":18146070.340894252},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":3903499.4185262979},null,null,null,null,null,null,null,3903499.4185262979,{"$f":"SUM(M102:M105)","v":111993979.15831539},{"$f":"SUM(N102:N105)","v":3547347.5116437734},{"$f":"SUM(O102:O105)","v":46898973.791809067},null,null,{"$f":"SUM(R102:R105)","v":13631305.238800049},null,null,null,{"$f":"SUM(V102:V105)","v":213057.69614688892},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,176071605.70056826,179975105.11909455,180188162.81524143,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":111993979.15831539},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":3903499.4185262979},null,null,null,null,null,null,null,3903499.4185262979,{"$f":"SUM(AI102:AJ102)","v":108188016.71248721},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":46743553.35059794},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":21658.762250784413},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,154931570.06308514,158835069.48161143,158856728.24386221,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":108188016.71248721},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":2413675.2740453873},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":191398.93389610451},null,null,null,null,null,2413675.2740453873,2413675.2740453873,2605074.2079414916,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":2413675.2740453873},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":155420.44121112989},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":13631305.238800049},null,null,null,null,null,null,null,null,null,13786725.680011179,13786725.680011179,13786725.680011179]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":1392287.1717827849},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":3547347.5116437734},null,null,null,null,null,null,null,null,null,null,null,null,null,4939634.683426558,4939634.683426558,4939634.683426558,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":1392287.1717827849},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":26811172.760729358},{"$f":"SUM(E107:E117)","v":6318407.635112511},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":1677210.5896126903},34806790.985454559,{"$f":"SUM(M107:M117)","v":3006278.0854764679},{"$f":"SUM(N107:N117)","v":8727760.3738479856},null,{"$f":"SUM(P107:P117)","v":3345346.2404649165},null,{"$f":"SUM(R107:R117)","v":4673.8580863686193},{"$f":"SUM(S107:S117)","v":3225827.777285676},{"$f":"SUM(T107:T117)","v":529553.42274103884},null,{"$f":"SUM(V107:V117)","v":11321266.197780436},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":28750505.698885389},null,{"$f":"SUM(AA107:AA117)","v":343581.1327050773},47933526.589492917,82740317.574947476,94061583.772727907,null,{"$f":"SUM(AF107:AF117)","v":0},0,1677210.5896126903,3006278.0854764679,0,427634.4580226976,23882954.273004968,8220885.3100348413]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":25312.726680119998},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":372227.82704387995},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":1317352.7617593622},1714893.3154833622,{"$f":"SUM(AI107:AJ107)","v":110411.98724734425},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":34394.901968160004},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":47818.918228320006},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":180194.50033560002},null,{"$f":"V48/V$34*$AD$123","v":326207.72360140743},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":13611848.197545001},null,null,13984668.505324425,15699561.820807787,16025769.544409195,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":1317352.7617593622},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":110411.98724734425},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":13611848.197545001}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":3773213.5624040407},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},3773213.5624040407,212405.47815593824,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":61234.538079892118},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":3225827.777285676},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1198095.5486762633,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":343581.1327050773},3843048.9262265833,7616262.4886306245,8814358.037306888,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":212405.47815593824},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":222423.35535417029}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":107236.80548861591},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},107236.80548861591,15306.264489418714,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":7028.6168191504539},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":29008.368398223422},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,257131.13204612985,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,51343.249706792587,158580.05519540849,415711.18724153831,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":15306.264489418714},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":519722.62545481691}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":3419566.8380154707},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":3341270.712028319},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},6760837.5500437897,1141234.0293575518,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":917683.40241377277},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":195981.86476445704},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":3304.3187692374381},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":349358.92240543879},null,857429.33149964095,null,null,{"$f":"SUM(AK110:AM110)","v":1789632.3267582576},null,null,4397194.8644687152,11158032.414512504,12015461.746012146,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1141234.0293575518},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1789632.3267582576}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":2082175.5789696353},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},2082175.5789696353,21728.478800162415,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":2726252.8008980392},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":91011.755404939322},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1872630.2489572114,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,2838993.0351031413,4921168.6140727764,6793798.8630299876,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":21728.478800162415},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3038822.3613681323}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":5954252.9888202436},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":788896.09231463843},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":359857.82785332802},7103006.9089882094,137595.08100328001,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":1529213.8529604799},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":1001594.464854763},null,null,null,null,null,1161468.9001610328,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,9128952.0814289618,null,null,11797355.480247485,18900362.389235694,20061831.289396726,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":359857.82785332802},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":137595.08100328001},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":427634.4580226976},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":480432.31337142288},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":8220885.3100348413}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":2169155.8419856383},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":324886.65107034246},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,2494042.4930559807,786321.49399868725,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":978101.4416437113},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":527592.12890381936},null,null,null,null,null,1456932.8339347432,null,null,387103.8663130324,null,null,2679118.93085925,5173161.4239152307,6630094.2578499736,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":786321.49399868725},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":387103.8663130324}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":686634.10107241897},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,686634.10107241897,17410.966058138303,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":213198.39166536531},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":171042.44502769739},null,null,null,null,null,414403.11915719026,null,null,null,null,null,401651.80275120091,1088285.9038236199,1502689.0229808101,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":17410.966058138303},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":2245268.2011565873},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":679582.61754550016},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,2924850.8187020877,14219.277286047478,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":1468085.4343425219},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":144837.20157268079},null,null,null,null,null,1413699.6018473518,null,null,null,null,null,1627141.9132012504,4551992.7319033379,5965692.3337506894,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":14219.277286047478},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":2879318.2955690082},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":141877.06288037007},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,3021195.3584493781,65739.994868024805,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":257930.37144059775},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":517399.70698763733},null,null,null,null,null,220771.65637853366,null,null,{"$f":"SUM(AK116:AM116)","v":1862477.1959596041},null,null,2703547.269255864,5724742.6277052425,5945514.2840837762,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":65739.994868024805},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1862477.1959596041}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":3469037.8205675776},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":669666.67222946102},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,4138704.4927970385,483905.03421187465,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":595871.15969618771},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":557824.84824248706},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":1369.5393171311812},null,null,null,2142496.1015209313,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1970492.030880529},null,null,{"$f":"SUM(M117:AA117)-V117","v":3609462.6123482101},7748167.1051452486,9890663.206666179,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":483905.03421187465},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1970492.030880529}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":17539625.169000003},{"$f":"SUM(E87:E88)","v":13415605.397639999},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,30955230.566640001,15459.061097911859,572935.10976000014,null,null,null,null,{"$f":"SUM(S87:S88)","v":27698.194080000001},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,32773.851719999999,648866.21665791201,0,31604096.783297915,null,0,0,0,15459.061097911859,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":2410549.2040801882},0,0,0,0,0,0,0,2410549.2040801882,18171174.5303015,154737.26794518955,0,22967025.032060385,0,3027.2238451282424,0,0,0,18319235.326889366,0,0,0,0,0,41295964.054152206,43706513.258232392,62025748.585121758]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},32308301.536006004,13415605.397639999,0,0,0,0,0,0,45723906.933646001,3467171.0656285295,1951403.2460846265,0,72668.978744527703,0,0,522575.95734928094,0,0,1750537.5624812208,0,0,9534191.2665061429,0,32773.851719999999,15580784.366033107,29700594.516381193,63055228.862160325]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":17539625.169000003},{"$f":"SUM(E87:E88)","v":13415605.397639999},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,30955230.566640001,15459.061097911859,572935.10976000014,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":27698.194080000001},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":31604096.783297911},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":32773.851719999999},{"$f":"SUM(M123:AA123)-V123","v":648866.21665791422},null,{"$f":"SUM(AD87:AD88)","v":31604096.783297915},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":55543037.950364396},{"$f":"E93","v":6318407.635112511},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,1677210.5896126903,63538656.175089598,136623143.77862397,13808313.289761575,46898973.791809067,26385040.251269832,null,{"$f":"R93","v":13639006.320731545},{"$f":"S93","v":3720705.540554957},{"$f":"T93","v":529553.42274103884},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":38284696.965391532},null,{"$f":"AA93","v":343581.1327050773},{"$f":"SUM(M124:AA124)-V124","v":280233014.49358863},{"$f":"AB124+L124","v":343771670.66867822},{"$f":"AC124+V124","v":343771670.66867822},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":73082663.119364396},{"$f":"SUM(E123:E124)","v":19734013.03275251},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,1677210.5896126903,94493886.741729602,136638602.83972189,14381248.399521574,46898973.791809067,26385040.251269832,null,{"$f":"SUM(R123:R124)","v":13639006.320731545},{"$f":"SUM(S123:S124)","v":3748403.7346349568},{"$f":"SUM(T123:T124)","v":529553.42274103884},null,{"$f":"SUM(V123:V124)","v":31604096.783297911},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":38284696.965391532},null,{"$f":"SUM(AA123:AA124)","v":376354.98442507727},{"$f":"SUM(AB123:AB124)","v":280881880.71024656},{"$f":"SUM(AC123:AC124)","v":343771670.66867822},{"$f":"SUM(AD123:AD124)","v":375375767.45197612},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2030","index":7,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2030"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2030 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10348759859355695]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2030!B25","v":176476.9},{"$f":"[1]consolidado2030!C25","v":39828.1},{"$f":"[1]consolidado2030!D25","v":5130.7},{"$f":"[1]consolidado2030!E25","v":0},{"$f":"[1]consolidado2030!F25","v":6973.2},{"$f":"[1]consolidado2030!G25","v":45390.5},{"$f":"[1]consolidado2030!H25","v":24844.3},{"$f":"[1]consolidado2030!I25","v":71626.2},{"$f":"[1]consolidado2030!J25","v":27125.8},{"$f":"SUM(C14:K14)","v":397395.7},{"$f":"[1]consolidado2030!L25","v":0},{"$f":"[1]consolidado2030!M25","v":0},{"$f":"[1]consolidado2030!N25","v":0},{"$f":"[1]consolidado2030!O25","v":0},{"$f":"[1]consolidado2030!P25","v":0},{"$f":"[1]consolidado2030!Q25","v":0},{"$f":"[1]consolidado2030!R25","v":0},{"$f":"[1]consolidado2030!S25","v":0},{"$f":"[1]consolidado2030!T25","v":0},{"$f":"[1]consolidado2030!U25","v":0},{"$f":"[1]consolidado2030!V25","v":0},{"$f":"[1]consolidado2030!W25","v":0},{"$f":"[1]consolidado2030!X25","v":0},{"$f":"[1]consolidado2030!Y25","v":0},{"$f":"[1]consolidado2030!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":397395.7},{"$f":"AB14+L14","v":397395.7}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2030!B26","v":17602.2},{"$f":"[1]consolidado2030!C26","v":10513.4},{"$f":"[1]consolidado2030!D26","v":4214.1000000000004},{"$f":"[1]consolidado2030!E26","v":9444.7000000000007},{"$f":"[1]consolidado2030!F26","v":0},{"$f":"[1]consolidado2030!G26","v":0},{"$f":"[1]consolidado2030!H26","v":0},{"$f":"[1]consolidado2030!I26","v":0},{"$f":"[1]consolidado2030!J26","v":0},{"$f":"SUM(C15:K15)","v":41774.399999999994},{"$f":"[1]consolidado2030!L26","v":0},{"$f":"[1]consolidado2030!M26","v":0},{"$f":"[1]consolidado2030!N26","v":0},{"$f":"[1]consolidado2030!O26","v":4000.1},{"$f":"[1]consolidado2030!P26","v":4692.8},{"$f":"[1]consolidado2030!Q26","v":0},{"$f":"[1]consolidado2030!R26","v":0},{"$f":"[1]consolidado2030!S26","v":1586.5},{"$f":"[1]consolidado2030!T26","v":0},{"$f":"[1]consolidado2030!U26","v":52.799922242375033},{"$f":"[1]consolidado2030!V26","v":0},{"$f":"[1]consolidado2030!W26","v":0},{"$f":"[1]consolidado2030!X26","v":4912.8},{"$f":"[1]consolidado2030!Y26","v":3384.5},{"$f":"[1]consolidado2030!Z26","v":0},{"$f":"SUM(M15:AA15)","v":18629.499922242376},60351.1,60403.899922242374,null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":5646.8965517241386},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2030!B27","v":0},{"$f":"[1]consolidado2030!C27","v":0},{"$f":"[1]consolidado2030!D27","v":0},{"$f":"[1]consolidado2030!E27","v":0},{"$f":"[1]consolidado2030!F27","v":0},{"$f":"[1]consolidado2030!G27","v":0},{"$f":"[1]consolidado2030!H27","v":0},{"$f":"[1]consolidado2030!I27","v":0},{"$f":"[1]consolidado2030!J27","v":0},0,{"$f":"[1]consolidado2030!L27","v":0},{"$f":"[1]consolidado2030!M27","v":0},{"$f":"[1]consolidado2030!N27","v":0},{"$f":"[1]consolidado2030!O27","v":0},{"$f":"[1]consolidado2030!P27","v":0},{"$f":"[1]consolidado2030!Q27","v":0},{"$f":"[1]consolidado2030!R27","v":0},{"$f":"[1]consolidado2030!S27","v":0},{"$f":"[1]consolidado2030!T27","v":0},{"$f":"[1]consolidado2030!U27","v":0},{"$f":"[1]consolidado2030!V27","v":0},{"$f":"[1]consolidado2030!W27","v":0},{"$f":"[1]consolidado2030!X27","v":0},{"$f":"[1]consolidado2030!Y27","v":0},{"$f":"[1]consolidado2030!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":194079.1},{"$f":"SUM(D14:D16)","v":50341.5},9344.7999999999993,9444.7000000000007,6973.2,45390.5,24844.3,71626.2,27125.8,439170.1,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,4000.1,4692.8,0,0,1586.5,0,52.799922242375033,0,0,4912.8,3384.5,0,18629.499922242376,457746.8,457799.59992224234,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":5646.8965517241386}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2030!B29","v":-73761.899999999994},{"$f":"[1]consolidado2030!C29","v":0},{"$f":"[1]consolidado2030!D29","v":0},{"$f":"[1]consolidado2030!E29","v":0},{"$f":"[1]consolidado2030!F29","v":0},{"$f":"[1]consolidado2030!G29","v":0},{"$f":"[1]consolidado2030!H29","v":0},{"$f":"[1]consolidado2030!I29","v":0},{"$f":"[1]consolidado2030!J29","v":0},-73761.899999999994,{"$f":"[1]consolidado2030!L29","v":-2215.1999999999998},{"$f":"[1]consolidado2030!M29","v":-10232.799999999999},{"$f":"[1]consolidado2030!N29","v":-6804.7},{"$f":"[1]consolidado2030!O29","v":0},{"$f":"[1]consolidado2030!P29","v":0},{"$f":"[1]consolidado2030!Q29","v":0},{"$f":"[1]consolidado2030!R29","v":0},{"$f":"[1]consolidado2030!S29","v":0},{"$f":"[1]consolidado2030!T29","v":0},{"$f":"[1]consolidado2030!U29","v":0},{"$f":"[1]consolidado2030!V29","v":0},{"$f":"[1]consolidado2030!W29","v":-1509},{"$f":"[1]consolidado2030!X29","v":0},{"$f":"[1]consolidado2030!Y29","v":0},{"$f":"[1]consolidado2030!Z29","v":0},-20761.7,-94523.599999999991,-94523.599999999991,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2030!B30","v":0},{"$f":"[1]consolidado2030!C30","v":-2422.1999999999998},{"$f":"[1]consolidado2030!D30","v":0},{"$f":"[1]consolidado2030!E30","v":0},{"$f":"[1]consolidado2030!F30","v":0},{"$f":"[1]consolidado2030!G30","v":0},{"$f":"[1]consolidado2030!H30","v":0},{"$f":"[1]consolidado2030!I30","v":0},{"$f":"[1]consolidado2030!J30","v":0},-2422.1999999999998,{"$f":"[1]consolidado2030!L30","v":0},{"$f":"[1]consolidado2030!M30","v":0},{"$f":"[1]consolidado2030!N30","v":0},{"$f":"[1]consolidado2030!O30","v":0},{"$f":"[1]consolidado2030!P30","v":0},{"$f":"[1]consolidado2030!Q30","v":0},{"$f":"[1]consolidado2030!R30","v":0},{"$f":"[1]consolidado2030!S30","v":0},{"$f":"[1]consolidado2030!T30","v":0},{"$f":"[1]consolidado2030!U30","v":0},{"$f":"[1]consolidado2030!V30","v":0},{"$f":"[1]consolidado2030!W30","v":0},{"$f":"[1]consolidado2030!X30","v":0},{"$f":"[1]consolidado2030!Y30","v":0},{"$f":"[1]consolidado2030!Z30","v":0},0,-2422.1999999999998,-2422.1999999999998]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2030!B31","v":0},{"$f":"[1]consolidado2030!C31","v":-7687.1},{"$f":"[1]consolidado2030!D31","v":0},{"$f":"[1]consolidado2030!E31","v":0},{"$f":"[1]consolidado2030!F31","v":0},{"$f":"[1]consolidado2030!G31","v":0},{"$f":"[1]consolidado2030!H31","v":0},{"$f":"[1]consolidado2030!I31","v":0},{"$f":"[1]consolidado2030!J31","v":0},-7687.1,{"$f":"[1]consolidado2030!L31","v":0},{"$f":"[1]consolidado2030!M31","v":0},{"$f":"[1]consolidado2030!N31","v":0},{"$f":"[1]consolidado2030!O31","v":0},{"$f":"[1]consolidado2030!P31","v":0},{"$f":"[1]consolidado2030!Q31","v":0},{"$f":"[1]consolidado2030!R31","v":0},{"$f":"[1]consolidado2030!S31","v":0},{"$f":"[1]consolidado2030!T31","v":0},{"$f":"[1]consolidado2030!U31","v":0},{"$f":"[1]consolidado2030!V31","v":0},{"$f":"[1]consolidado2030!W31","v":0},{"$f":"[1]consolidado2030!X31","v":0},{"$f":"[1]consolidado2030!Y31","v":0},{"$f":"[1]consolidado2030!Z31","v":0},0,-7687.1,-7687.1]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":120317.20000000001},{"$f":"D17+SUM(D18:D20)","v":40232.199999999997},9344.7999999999993,9444.7000000000007,6973.2,45390.5,24844.3,71626.2,27125.8,{"$f":"SUM(C21:K21)","v":355298.9},{"$f":"M17+SUM(M18:M20)","v":-2215.1999999999998},{"$f":"N17+SUM(N18:N20)","v":-10232.799999999999},-6804.7,4000.1,4692.8,0,0,1586.5,0,52.799922242375033,0,-1509,4912.8,3384.5,0,-2132.2000777576241,353113.9,353166.69992224238,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":5646.8965517241386}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-120317.2},{"$f":"SUM(D23:D32)","v":-13506.5},-4553.7,-9444.7000000000007,-6973.2,-45390.2,-9883.1,-33419.800000000003,-17192.7,{"$f":"SUM(C22:K22)","v":-260681.10000000009},{"$f":"SUM(M23:M32)","v":56745.2},{"$f":"SUM(N23:N32)","v":14704.300000000001},21684.300000000003,6684.9,6136,5534.8,2020,7697.5,0,69750.55417024935,5399.6,21513.4,7867.2000000000007,8255.6999999999989,246.10000000000002,234239.55417024938,-96192.100000000064,-26441.545829750714,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":8058.2888142732545},{"$f":"SUM(AL23:AL32)","v":3003.6732104526868}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2030!B34","v":-120317.2},0,{"$f":"[1]consolidado2030!D34","v":0},{"$f":"[1]consolidado2030!E34","v":0},{"$f":"[1]consolidado2030!F34","v":0},{"$f":"[1]consolidado2030!G34","v":0},{"$f":"[1]consolidado2030!H34","v":0},{"$f":"[1]consolidado2030!I34","v":0},{"$f":"[1]consolidado2030!J34","v":-6934},{"$f":"SUM(C23:K23)","v":-127251.2},{"$f":"[1]consolidado2030!L34","v":56745.2},{"$f":"[1]consolidado2030!M34","v":15641.2},{"$f":"[1]consolidado2030!N34","v":21416.400000000001},{"$f":"[1]consolidado2030!O34","v":4812.8},{"$f":"[1]consolidado2030!P34","v":6136},{"$f":"[1]consolidado2030!Q34","v":5534.8},{"$f":"[1]consolidado2030!R34","v":0},{"$f":"[1]consolidado2030!S34","v":0},{"$f":"[1]consolidado2030!T34","v":0},{"$f":"[1]consolidado2030!U34","v":-360.8},{"$f":"[1]consolidado2030!V34","v":0},{"$f":"[1]consolidado2030!W34","v":0},{"$f":"[1]consolidado2030!X34","v":8783.2000000000007},{"$f":"[1]consolidado2030!Y34","v":6858.4},{"$f":"[1]consolidado2030!Z34","v":0},125567.19999999998,-1323.2000000000146,-1684.0000000000146,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":8058.2888142732545},{"$f":"AP23*$Y23/AL$9","v":4056.5467736710775},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2030!B35","v":0},{"$f":"[1]consolidado2030!C35","v":-5290.2},{"$f":"[1]consolidado2030!D35","v":0},{"$f":"[1]consolidado2030!E35","v":0},{"$f":"[1]consolidado2030!F35","v":0},{"$f":"[1]consolidado2030!G35","v":0},{"$f":"[1]consolidado2030!H35","v":0},{"$f":"[1]consolidado2030!I35","v":0},{"$f":"[1]consolidado2030!J35","v":1783.2},{"$f":"SUM(C24:K24)","v":-3507},{"$f":"[1]consolidado2030!L35","v":0},{"$f":"[1]consolidado2030!M35","v":0},{"$f":"[1]consolidado2030!N35","v":267.89999999999998},{"$f":"[1]consolidado2030!O35","v":1872.1},{"$f":"[1]consolidado2030!P35","v":0},{"$f":"[1]consolidado2030!Q35","v":0},{"$f":"[1]consolidado2030!R35","v":0},{"$f":"[1]consolidado2030!S35","v":0},{"$f":"[1]consolidado2030!T35","v":0},{"$f":"[1]consolidado2030!U35","v":0},{"$f":"[1]consolidado2030!V35","v":0},{"$f":"[1]consolidado2030!W35","v":0},{"$f":"[1]consolidado2030!X35","v":0},{"$f":"[1]consolidado2030!Y35","v":1397.3},{"$f":"[1]consolidado2030!Z35","v":0},3537.3,30.300000000000182,30.300000000000182]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2030!B36","v":0},{"$f":"[1]consolidado2030!C36","v":0},{"$f":"[1]consolidado2030!D36","v":0},{"$f":"[1]consolidado2030!E36","v":0},{"$f":"[1]consolidado2030!F36","v":0},{"$f":"[1]consolidado2030!G36","v":0},{"$f":"[1]consolidado2030!H36","v":0},{"$f":"[1]consolidado2030!I36","v":0},{"$f":"[1]consolidado2030!J36","v":0},0,{"$f":"[1]consolidado2030!L36","v":0},{"$f":"[1]consolidado2030!M36","v":0},{"$f":"[1]consolidado2030!N36","v":0},{"$f":"[1]consolidado2030!O36","v":0},{"$f":"[1]consolidado2030!P36","v":0},{"$f":"[1]consolidado2030!Q36","v":0},{"$f":"[1]consolidado2030!R36","v":0},{"$f":"[1]consolidado2030!S36","v":0},{"$f":"[1]consolidado2030!T36","v":0},{"$f":"[1]consolidado2030!U36","v":0},{"$f":"[1]consolidado2030!V36","v":0},{"$f":"[1]consolidado2030!W36","v":0},{"$f":"[1]consolidado2030!X36","v":0},{"$f":"[1]consolidado2030!Y36","v":0},{"$f":"[1]consolidado2030!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2030!B37","v":0},{"$f":"[1]consolidado2030!C37","v":0},{"$f":"[1]consolidado2030!D37","v":0},{"$f":"[1]consolidado2030!E37","v":-9444.7000000000007},{"$f":"[1]consolidado2030!F37","v":0},{"$f":"[1]consolidado2030!G37","v":0},{"$f":"[1]consolidado2030!H37","v":0},{"$f":"[1]consolidado2030!I37","v":0},{"$f":"[1]consolidado2030!J37","v":0},-9444.7000000000007,{"$f":"[1]consolidado2030!L37","v":0},{"$f":"[1]consolidado2030!M37","v":0},{"$f":"[1]consolidado2030!N37","v":0},{"$f":"[1]consolidado2030!O37","v":0},{"$f":"[1]consolidado2030!P37","v":0},{"$f":"[1]consolidado2030!Q37","v":0},{"$f":"[1]consolidado2030!R37","v":2030.7},{"$f":"[1]consolidado2030!S37","v":7697.5},{"$f":"[1]consolidado2030!T37","v":0},{"$f":"[1]consolidado2030!U37","v":0},{"$f":"[1]consolidado2030!V37","v":0},{"$f":"[1]consolidado2030!W37","v":0},{"$f":"[1]consolidado2030!X37","v":-916},{"$f":"[1]consolidado2030!Y37","v":0},{"$f":"[1]consolidado2030!Z37","v":264.60000000000002},9076.8000000000011,-367.89999999999964,-367.89999999999964,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-1052.8735632183907},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2030!B38","v":0},{"$f":"[1]consolidado2030!C38","v":0},{"$f":"[1]consolidado2030!D38","v":0},{"$f":"[1]consolidado2030!E38","v":0},{"$f":"[1]consolidado2030!F38","v":-6973.2},{"$f":"[1]consolidado2030!G38","v":0},{"$f":"[1]consolidado2030!H38","v":0},{"$f":"[1]consolidado2030!I38","v":0},{"$f":"[1]consolidado2030!J38","v":0},-6973.2,{"$f":"[1]consolidado2030!L38","v":0},{"$f":"[1]consolidado2030!M38","v":0},{"$f":"[1]consolidado2030!N38","v":0},{"$f":"[1]consolidado2030!O38","v":0},{"$f":"[1]consolidado2030!P38","v":0},{"$f":"[1]consolidado2030!Q38","v":0},{"$f":"[1]consolidado2030!R38","v":0},{"$f":"[1]consolidado2030!S38","v":0},{"$f":"[1]consolidado2030!T38","v":6861.7},{"$f":"[1]consolidado2030!U38","v":0},{"$f":"[1]consolidado2030!V38","v":0},{"$f":"[1]consolidado2030!W38","v":0},{"$f":"[1]consolidado2030!X38","v":0},{"$f":"[1]consolidado2030!Y38","v":0},{"$f":"[1]consolidado2030!Z38","v":0},6861.7,-111.5,-111.5]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2030!B39","v":0},{"$f":"[1]consolidado2030!C39","v":-8216.2999999999993},{"$f":"[1]consolidado2030!D39","v":-4513.3},{"$f":"[1]consolidado2030!E39","v":0},{"$f":"[1]consolidado2030!F39","v":0},{"$f":"[1]consolidado2030!G39","v":-45390.2},{"$f":"[1]consolidado2030!H39","v":-1787.5},{"$f":"[1]consolidado2030!I39","v":0},{"$f":"[1]consolidado2030!J39","v":-8207.1},-68114.399999999994,{"$f":"[1]consolidado2030!L39","v":0},{"$f":"[1]consolidado2030!M39","v":-936.9},{"$f":"[1]consolidado2030!N39","v":0},{"$f":"[1]consolidado2030!O39","v":0},{"$f":"[1]consolidado2030!P39","v":0},{"$f":"[1]consolidado2030!Q39","v":0},{"$f":"[1]consolidado2030!R39","v":0},{"$f":"[1]consolidado2030!S39","v":0},{"$f":"[1]consolidado2030!T39","v":-6861.7},{"$f":"[1]consolidado2030!U39","v":62117.85417024936},{"$f":"[1]consolidado2030!V39","v":0},{"$f":"[1]consolidado2030!W39","v":0},{"$f":"[1]consolidado2030!X39","v":0},{"$f":"[1]consolidado2030!Y39","v":0},{"$f":"[1]consolidado2030!Z39","v":0},54319.254170249362,-75913,-13795.145829750632,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":0},{"$f":"$AI$11*M28","v":0},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2030!B40","v":0},{"$f":"[1]consolidado2030!C40","v":0},{"$f":"[1]consolidado2030!D40","v":-40.4},{"$f":"[1]consolidado2030!E40","v":0},{"$f":"[1]consolidado2030!F40","v":0},{"$f":"[1]consolidado2030!G40","v":0},{"$f":"[1]consolidado2030!H40","v":0},{"$f":"[1]consolidado2030!I40","v":-11906.4},{"$f":"[1]consolidado2030!J40","v":-3834.8},-15781.599999999999,{"$f":"[1]consolidado2030!L40","v":0},{"$f":"[1]consolidado2030!M40","v":0},{"$f":"[1]consolidado2030!N40","v":0},{"$f":"[1]consolidado2030!O40","v":0},{"$f":"[1]consolidado2030!P40","v":0},{"$f":"[1]consolidado2030!Q40","v":0},{"$f":"[1]consolidado2030!R40","v":-10.7},{"$f":"[1]consolidado2030!S40","v":0},{"$f":"[1]consolidado2030!T40","v":0},{"$f":"[1]consolidado2030!U40","v":7993.5},{"$f":"[1]consolidado2030!V40","v":0},{"$f":"[1]consolidado2030!W40","v":0},{"$f":"[1]consolidado2030!X40","v":0},{"$f":"[1]consolidado2030!Y40","v":0},{"$f":"[1]consolidado2030!Z40","v":-18.5},7964.3,-15810.8,-7817.2999999999984,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2030!B41","v":0},{"$f":"[1]consolidado2030!C41","v":0},{"$f":"[1]consolidado2030!D41","v":0},{"$f":"[1]consolidado2030!E41","v":0},{"$f":"[1]consolidado2030!F41","v":0},{"$f":"[1]consolidado2030!G41","v":0},{"$f":"[1]consolidado2030!H41","v":-8095.6},{"$f":"[1]consolidado2030!I41","v":0},{"$f":"[1]consolidado2030!J41","v":0},-8095.6,{"$f":"[1]consolidado2030!L41","v":0},{"$f":"[1]consolidado2030!M41","v":0},{"$f":"[1]consolidado2030!N41","v":0},{"$f":"[1]consolidado2030!O41","v":0},{"$f":"[1]consolidado2030!P41","v":0},{"$f":"[1]consolidado2030!Q41","v":0},{"$f":"[1]consolidado2030!R41","v":0},{"$f":"[1]consolidado2030!S41","v":0},{"$f":"[1]consolidado2030!T41","v":0},{"$f":"[1]consolidado2030!U41","v":0},{"$f":"[1]consolidado2030!V41","v":5399.6},{"$f":"[1]consolidado2030!W41","v":0},{"$f":"[1]consolidado2030!X41","v":0},{"$f":"[1]consolidado2030!Y41","v":0},{"$f":"[1]consolidado2030!Z41","v":0},5399.6,-2696,-2696]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2030!B42","v":0},{"$f":"[1]consolidado2030!C42","v":0},{"$f":"[1]consolidado2030!D42","v":0},{"$f":"[1]consolidado2030!E42","v":0},{"$f":"[1]consolidado2030!F42","v":0},{"$f":"[1]consolidado2030!G42","v":0},{"$f":"[1]consolidado2030!H42","v":0},{"$f":"[1]consolidado2030!I42","v":-21513.4},{"$f":"[1]consolidado2030!J42","v":0},-21513.4,{"$f":"[1]consolidado2030!L42","v":0},{"$f":"[1]consolidado2030!M42","v":0},{"$f":"[1]consolidado2030!N42","v":0},{"$f":"[1]consolidado2030!O42","v":0},{"$f":"[1]consolidado2030!P42","v":0},{"$f":"[1]consolidado2030!Q42","v":0},{"$f":"[1]consolidado2030!R42","v":0},{"$f":"[1]consolidado2030!S42","v":0},{"$f":"[1]consolidado2030!T42","v":0},{"$f":"[1]consolidado2030!U42","v":0},{"$f":"[1]consolidado2030!V42","v":0},{"$f":"[1]consolidado2030!W42","v":21513.4},{"$f":"[1]consolidado2030!X42","v":0},{"$f":"[1]consolidado2030!Y42","v":0},{"$f":"[1]consolidado2030!Z42","v":0},21513.4,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2030!B43","v":0},{"$f":"[1]consolidado2030!C43","v":0},{"$f":"[1]consolidado2030!D43","v":0},{"$f":"[1]consolidado2030!E43","v":0},{"$f":"[1]consolidado2030!F43","v":0},{"$f":"[1]consolidado2030!G43","v":0},{"$f":"[1]consolidado2030!H43","v":0},{"$f":"[1]consolidado2030!I43","v":0},{"$f":"[1]consolidado2030!J43","v":0},0,{"$f":"[1]consolidado2030!L43","v":0},{"$f":"[1]consolidado2030!M43","v":0},{"$f":"[1]consolidado2030!N43","v":0},{"$f":"[1]consolidado2030!O43","v":0},{"$f":"[1]consolidado2030!P43","v":0},{"$f":"[1]consolidado2030!Q43","v":0},{"$f":"[1]consolidado2030!R43","v":0},{"$f":"[1]consolidado2030!S43","v":0},{"$f":"[1]consolidado2030!T43","v":0},{"$f":"[1]consolidado2030!U43","v":0},{"$f":"[1]consolidado2030!V43","v":0},{"$f":"[1]consolidado2030!W43","v":0},{"$f":"[1]consolidado2030!X43","v":0},{"$f":"[1]consolidado2030!Y43","v":0},{"$f":"[1]consolidado2030!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},-279.48714620419196,-30.034164153239544,0,0,-0.30000000000291038,-12.309060718536784,0,-941.04512262532808,-1263.1754937012993,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":2.742839868219562},-0.60662316105299396,-0.22531976138179743,-3.6978941005595516,0,-0.19196056046712329,-0.13901802637565197,-8.2060738123600458,0,-8895.2603544984959,-36.927182155621267,0,-612.17004640207415,-0.95096959720467567,-131.80211451510058,-9687.4347167224732,-2055.3498559252766,-10950.610210423773,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-703.64373149663697},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},26446.212853795801,4761.0821384911078,0,0,0,14949.297964744797,38206.399999999994,8992.0548773746705,{"$f":"SUM(C34:K34)","v":93355.047834406374},{"$f":"SUM(M35:M36)","v":54532.742839868217},4470.9457820870502,14879.374680238621,10681.30210589944,10829.171117671482,5534.6080394395331,2019.8609819736243,9275.9023514934597,0,60908.093737993229,5362.7474973723411,20004.598063601596,12167.845313563766,11639.249030402794,114.29788548489945,222420.73942709007,254867.6935235032,315775.78726149641,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":6151.6525441320855},{"$f":"SUM(AL35:AL36)","v":6641.2546653581448},{"$f":"SUM(AM35:AM36)","v":2703.4957908273418}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2030!B46","v":0},{"$f":"[1]consolidado2030!C46","v":3946.8697915979687},{"$f":"[1]consolidado2030!D46","v":0},{"$f":"[1]consolidado2030!E46","v":0},{"$f":"[1]consolidado2030!F46","v":0},{"$f":"[1]consolidado2030!G46","v":0},{"$f":"[1]consolidado2030!H46","v":0},{"$f":"[1]consolidado2030!I46","v":0},{"$f":"[1]consolidado2030!J46","v":0},{"$f":"SUM(C35:K35)","v":3946.8697915979687},{"$f":"[1]consolidado2030!L46","v":0},{"$f":"[1]consolidado2030!M46","v":0},{"$f":"[1]consolidado2030!N46","v":0},{"$f":"[1]consolidado2030!O46","v":0},{"$f":"[1]consolidado2030!P46","v":10829.171117671482},{"$f":"[1]consolidado2030!Q46","v":0},{"$f":"[1]consolidado2030!R46","v":0},{"$f":"[1]consolidado2030!S46","v":0},{"$f":"[1]consolidado2030!T46","v":0},{"$f":"[1]consolidado2030!U46","v":0},{"$f":"[1]consolidado2030!V46","v":0},{"$f":"[1]consolidado2030!W46","v":727.9148550930654},{"$f":"[1]consolidado2030!X46","v":0},{"$f":"[1]consolidado2030!Y46","v":11639.249030402794},{"$f":"[1]consolidado2030!Z46","v":0},23196.33500316734,27143.204794765308,27143.204794765308,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},22499.343062197833,4761.0821384911078,0,0,0,14949.297964744797,38206.399999999994,8992.0548773746705,{"$f":"SUM(C36:K36)","v":89408.178042808402},{"$f":"SUM(M37:M42)+M47+M59","v":54532.742839868217},4470.9457820870502,14879.374680238621,10681.30210589944,0,5534.6080394395331,2019.8609819736243,9275.9023514934597,0,60908.093737993229,5362.7474973723411,19276.68320850853,12167.845313563766,0,114.29788548489945,{"$f":"SUM(M36:AA36)","v":199224.40442392274},227724.48872873792,288632.58246673114,null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":6151.6525441320855},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":6641.2546653581448},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2703.4957908273418}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2030!B48","v":0},{"$f":"[1]consolidado2030!C48-[1]consolidado2030!$C$34","v":7068.3948952906303},{"$f":"[1]consolidado2030!D48","v":0},{"$f":"[1]consolidado2030!E48","v":0},{"$f":"[1]consolidado2030!F48","v":0},{"$f":"[1]consolidado2030!G48","v":0},{"$f":"[1]consolidado2030!H48","v":0},{"$f":"-[1]consolidado2030!I44","v":17633.121718604223},{"$f":"[1]consolidado2030!J48","v":0},{"$f":"SUM(C37:K37)","v":24701.516613894855},{"$f":"[1]consolidado2030!L48","v":1379.1229027948284},{"$f":"[1]consolidado2030!M48","v":446.37037445516717},{"$f":"[1]consolidado2030!N48","v":0},{"$f":"[1]consolidado2030!O48","v":29.421105265908409},{"$f":"[1]consolidado2030!P48","v":0},{"$f":"[1]consolidado2030!Q48","v":0},{"$f":"[1]consolidado2030!R48","v":268.65449952400945},{"$f":"[1]consolidado2030!S48","v":0},{"$f":"[1]consolidado2030!T48","v":0},{"$f":"[1]consolidado2030!U48-[1]consolidado2030!$U$25","v":3375.6037172097244},{"$f":"[1]consolidado2030!V48","v":0},{"$f":"[1]consolidado2030!W48","v":0},{"$f":"[1]consolidado2030!X48","v":3853.3907292098029},{"$f":"[1]consolidado2030!Y48","v":0},{"$f":"[1]consolidado2030!Z48","v":0},{"$f":"SUM(M37:AA37)","v":9352.5633284594405},30678.476225144568,34054.079942354292,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1236.4007854192162},{"$f":"$AI$11*M37","v":142.72211737561227},{"$f":"AO37*$Y37/AK$9","v":5910.1084803831327},null,null,null,1]
[null,"    RESIDENCIAL  ",null,952.39020113595404,null,null,null,null,4189.2127199999832,null,null,{"$f":"SUM(C38:K38)","v":5141.6029211359373},null,null,null,8196.4743610833393,null,0,null,null,null,18076.011294475797,461.23655199999814,null,null,null,null,{"$f":"SUM(M38:AA38)","v":26733.722207559134},13799.313834219276,31875.325128695073]
[null,"    COMERCIAL  ",null,318.34139957258481,null,null,null,null,81.981560930266269,null,null,400.32296050285106,5.7770352280809023,14.623780492293511,null,484.30369115921167,null,null,null,null,null,12023.624462400725,72.241897123207252,null,null,null,null,12600.570866403519,977.26936450564608,13000.893826906371,null,null,null,null,5.1820005995885694,0.59503462849233291]
[null,"    PÚBLICO",null,38.760453699508268,null,null,null,null,null,null,null,38.760453699508268,1.8965627673806176,9.6931983509031419,null,221.31663153427931,null,null,null,null,null,3253.8933898892997,null,null,null,null,null,3486.7997825418629,271.66684635207139,3525.5602362413711,null,null,null,null,1.7012168023404139,0.19534596504020363]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,1700.779868566904,null,null,1700.779868566904,6895.9145109879955,22.127845386355226,null,360.60688095495044,null,null,null,null,null,3006.3512460859793,14.358545799224483,13.783518239646803,null,null,null,10313.142547454152,9007.5711699350759,12013.922416021056,null,null,null,null,6116.6761712463522,779.23833974164336]
[null,"    TRANSPORTES - TOTAL  ",null,1905.0390848903558,null,null,null,null,null,null,null,1905.0390848903558,45095.738098771442,1225.9333537288765,14879.374680238621,null,null,5532.955967645823,null,null,null,498.67211789725741,null,19262.899690268881,null,null,null,86495.573908550898,87901.940875544009,88400.61299344126,null,null,null,null,40057.575405913973,5038.1626928574678]
[null,"      RODOVIÁRIO  ",null,1905.0390848903558,null,null,null,null,null,null,null,1905.0390848903558,43517.591960917191,null,14814.535415548246,null,null,null,null,null,null,116.34903664039579,null,19262.899690268881,null,null,null,77711.3761033747,79500.066151624662,79616.415188265062,null,null,null,null,38601.37864315667,4916.2133177605192]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,1079.4778017841011,null,null,null,null,null,null,null,null,382.3230812568616,null,null,null,null,null,1461.8008830409626,1079.4778017841011,1461.8008830409626,null,null,null,null,957.52842668715243,121.94937509694867]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,64.839264690376609,null,null,5532.955967645823,null,null,null,null,null,null,null,null,null,5597.7952323361997,5597.7952323361997,5597.7952323361997,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,498.66833607015099,1225.9333537288765,null,null,null,null,null,null,null,null,null,null,null,null,null,1724.6016897990276,1724.6016897990276,1724.6016897990276,null,null,null,null,498.66833607015099,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":12216.417027608799},4761.0821384911078,null,null,null,{"$f":"SUM(I48:I59)","v":8977.3238152476442},20573.278281395771,8992.0548773746705,55520.156140117993,{"$f":"SUM(M48:M59)","v":1154.2937293184912},2752.1972296734543,null,{"$f":"SUM(P48:P59)","v":1389.1794359017513},null,{"$f":"SUM(R48:R59)","v":1.6520717937101304},1751.2064824496149,9275.9023514934597,null,{"$f":"SUM(V48:V59)","v":20673.937510034448},4814.9105024499113,null,{"$f":"SUM(Y48:Y59)","v":8314.4545843539636},null,{"$f":"SUM(AA48:AA59)","v":114.29788548489945},50242.031782953702,85088.250413037254,105762.1879230717,null,{"$f":"SUM(AF48:AF59)","v":6992.4702063409877},1447.9636978053027,551.6209732283819,1034.8386431997194,119.4550861187719,241.54406374895251,6641.2546653581448,2703.4957908273418]
[null,"      CIMENTO  ",null,8.0477000000000007,149.03489999999999,null,null,null,61.079900000000002,null,{"$f":"SUM(AF48:AH48)","v":651.89707928877897},870.05957928877899,44.327800000000003,14.1509,null,18.323899999999998,null,null,null,40.719900000000003,null,590.15440000000001,183.2397,null,3037.7076000000002,null,null,3928.6242000000002,4208.5293792887787,4798.6837792887791,null,null,158.03089541392364,493.86618387485532,{"$f":"(1-$AI$11)*M48","v":39.74042242706453},{"$f":"$AI$11*M48","v":4.5873775729354742},null,{"$f":"AP48*$Y48/AL$9","v":3491.6179310344828},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,1542.291089622202,2372.0833241624637,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},3914.3744137846656,68.761209870396954,0,null,22.252812613860851,null,null,1751.2064824496149,8800.1315113737419,null,1896.1920323828833,4248.8013854222218,null,51.805217978196417,null,114.29788548489945,16953.448537575812,18971.630918977597,20867.822951360478,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":61.645277384521989},{"$f":"$AI$11*M49","v":7.115932485874966},null,{"$f":"AP49*$Y49/AL$9","v":59.546227561145308},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,57.107435179141063,0,null,null,null,60.377905035215264,null,null,117.48534021435633,6.2054956051737538,1.2578730215669844,null,7.6820102388555105,null,0,null,60.755266941685356,null,543.29662966747424,341.76409995974973,null,147.67429273196399,null,null,1108.6356681664697,682.82437871335173,1226.121008380826,null,null,null,null,5.5633037669114502,0.64219183826230319,null,169.74056635857929,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,1824.8653265317496,595.92945583838525,null,null,null,null,null,null,2420.7947823701347,440.63318251469695,318.45997935427414,null,79.183856931109048,null,1.1916683776249422,null,84.727621649133383,null,1581.7497243099938,null,null,533.89807557374706,null,null,3039.8441087105793,3878.8891667707207,5460.6388910807145,null,null,null,null,395.03311259561451,45.600069919082479,null,613.67594893534147,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,901.19666385103847,973.54775945061022,null,null,null,null,null,null,1874.7444233016486,6.5268492691122839,803.57969273141498,null,28.707045031036188,null,null,null,289.56805152889945,null,2997.708949633698,7.9880841801075722,null,748.14009747199566,null,null,4882.218769846264,3759.2542435142145,6756.9631931479125,null,null,null,null,5.8514013118697417,0.67544795724254258,null,859.93114651953522,null,null,null,1]
[null,"      QUÍMICA  ",null,2519.0887379439268,179.20813316089735,null,null,null,54.472241526508022,null,{"$f":"SUM(AF53:AH53)","v":151.39084252126509},2904.1599551525978,46.781400087717067,413.42978170599451,null,404.64672463447408,null,null,null,null,null,2130.1773302498168,22.480279407923373,null,2641.0883078394208,null,null,5658.6038239253467,6432.5864488281277,8562.7637790779445,null,null,93.636053167738524,57.754789353526576,41.940105333794811,4.8412947539222539,{"$f":"AO53*$Y53/AK$9","v":241.54406374895251},120.14400269775054,{"$f":"AQ53*$Y53/AM$9","v":2703.4957908273418},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,1170.8929477955769,101.08058743357218,null,null,null,2686.4759649811012,20521.923628427976,{"$f":"SUM(AF54:AH54)","v":1.3257606708057561},24481.698889309031,328.02254644058098,370.57524765416548,null,231.99024788854985,null,null,null,null,null,3003.2912250308773,null,null,114.79391527944811,null,null,4048.6731822936217,25527.080846571775,28530.372071602651,null,null,1.3257606708057561,null,294.07628082490174,33.946265615679238,null,131.94702905683693,null,null,null,1]
[null,"      TÊXTIL  ",null,381.36568930677635,null,null,null,null,121.223136771187,null,null,502.58882607796335,7.1488035776866408,64.212256813738193,null,74.728732885266766,null,null,null,null,null,851.21597875628163,null,null,null,null,null,997.30577203297321,648.67861935465498,1499.8945981109366,null,null,null,null,6.4089910626148221,0.73981251507181889]
[null,"      PAPEL E CELULOSE  ",null,1058.3354207342381,187.35805337564369,null,null,null,2275.0620767042451,40.162966649610375,{"$f":"SUM(AF56:AH56)","v":8134.8190232084835},11695.73754067222,5.6008930755505437,489.27145830108299,null,59.249930655854349,null,null,null,null,null,2784.8744849816635,null,null,null,null,null,3338.9967670141514,12249.85982270471,15034.734307686373,null,6992.4702063409877,1142.3488168674962,null,5.0212701011825365,0.57962297436800736]
[null,"      CERÂMICA ",null,1201.7922753899793,37.513600543766785,null,null,null,2655.4762713032273,11.191686318183869,{"$f":"SUM(AF57:AH57)","v":52.622171685338579},3958.5960052404957,27.0120058656371,92.213282472363076,null,227.07568328406214,null,null,null,null,null,453.87203371463545,null,null,568.73475685912183,null,null,1368.9077621958195,4873.6317337216806,5327.5037674363157,null,null,52.622171685338579,null,24.216598245407241,2.7954076202298581,null,{"$f":"AP57*$Y57/AL$9","v":653.71811133232393},null,null,null,1]
[null,"      OUTROS  ",null,1551.4337412541699,165.32632452576811,null,null,null,1063.1563189261597,null,null,2779.9163847060977,173.27354301193893,185.04675761885451,null,235.33849173868276,null,0.46040341608518826,null,null,null,3841.404721307124,10.636953479908982,null,470.6123206200698,null,null,4916.7731911926639,3855.2848545916372,7696.6895758987612,null,null,null,null,155.34188014583597,17.931662866102961,null,{"$f":"AP58*$Y58/AL$9","v":540.93370186214918},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",null,null,1.6302644347888418E-2,null,null,null,0.40702546333704959,null,null,{"$f":"SUM(C60:K60)","v":0.423328107684938},null,5.240524810142233E-2,null,null,0.37111767148144281,null,null,0.10842530581976462,null,null,7.4679527961961867E-2,0.19806360159418546,1.5359965839707002E-2,null,null,{"$f":"SUM(M60:AA60)","v":0.82005132079848408},{"$f":"AD60-V60","v":1.2433794284834221},{"$f":"AB60+L60","v":1.2433794284834221}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-8216.2999999999993},{"$f":"SUM(E28:E29)","v":-4553.7},null,null,{"$f":"SUM(H28:H29)","v":-45390.2},-1787.5,-11906.4,-12041.900000000001,-83896,0,-936.9,null,null,null,null,{"$f":"SUM(S28:S29)","v":-10.7},null,{"$f":"SUM(U28:U29)","v":-6861.7},70111.354170249368,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,-18.5,62283.554170249365,-91723.8,-21612.445829750632,null,0,0,0,0,0,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":1309.4920544080469},0,0,0,0,5971.9741494971531,0,0,7281.4662039052009,6903.5881089834575,46.444824229551877,0,9262.7015647317803,0,0,0,0,0,36359.880392851803,547.83699492242977,13.783518239646803,0,0,0,53134.235403958672,24055.821215012067,60415.70160786387]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":15284.69489529063},4553.7,0,0,45390.2,1787.5,29539.521718604221,12041.900000000001,108597.51661389486,1379.1229027948284,1383.2703744551673,0,29.421105265908409,0,0,279.35449952400944,0,6861.7,{"$f":"V37","v":3375.6037172097244},0,0,3853.3907292098029,0,18.5,null,null,55666.525772104927]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":30715.643062197832},9314.7821384911076,0,0,45390.2,16736.797964744797,50112.799999999996,21033.954877374672,173304.1780428084,54532.742839868217,5407.8457820870499,14879.374680238621,10681.30210589944,0,5534.6080394395331,2030.5609819736244,9275.9023514934597,6861.7,-9203.2604322561383,5362.7474973723411,19276.68320850853,12167.845313563766,0,132.79788548489944,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":310245.02829648176}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2030 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":19298402.715239998},{"$f":"SUM(E82:E91)","v":18321879.344760001},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":37620282.059999995},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":3036102.4000800005},null,null,null,null,{"$f":"SUM(S82:S91)","v":19890.649439999997},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":30816406.668370269},null,{"$f":"SUM(AA82:AA91)","v":62506.830600000001},{"$f":"SUM(AB82:AB91)","v":3118499.8801200003},null,{"$f":"SUM(AD82:AD91)","v":40738781.940119997},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":12670539.973721121},{"$f":"SUM(AL82:AL91)","v":18145866.694649145},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":27077175.588370267},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":12670539.973721121},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":14406635.614649147}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":3739231.08},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3739231.08}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":19298402.715239998},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":18159329.346840002},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":37457732.062079996},{"$f":"SUM(AI87:AJ87)","v":0},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":3036102.4000800005},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":3036102.4000800005},null,{"$f":"AB87+L87","v":40493834.462159999},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":162549.99791999999},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":162549.99791999999},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":19890.649439999997},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":0},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":62506.830600000001},{"$f":"SUM(M88:AA88)","v":82397.480039999995},null,{"$f":"AB88+L88","v":244947.47795999999},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":62116727.230688736},{"$f":"SUM(E94:E95)","v":5695088.2679773793},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":3302623.1677190028},{"$f":"SUM(C93:K93)","v":71114438.666385114},{"$f":"SUM(M94:M95)","v":150319556.69463274},{"$f":"SUM(N94:N95)","v":14488471.789542159},{"$f":"SUM(O94:O95)","v":43171797.376477584},{"$f":"SUM(P94:P95)","v":28218620.13955424},null,{"$f":"SUM(R94:R95)","v":16568192.311760688},{"$f":"SUM(S94:S95)","v":3754798.7579412637},{"$f":"SUM(T94:T95)","v":561989.34149543312},null,{"$f":"SUM(V94:V95)","v":40738781.940119997},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":36691622.576834068},null,{"$f":"SUM(AA94:AA95)","v":386183.70626717887},{"$f":"SUM(M93:AA93)-V93","v":294161232.69450539},{"$f":"AB93+L93","v":365275671.36089051},{"$f":"AC93+V93","v":406014453.30101049},null,{"$f":"SUM(AF94:AF95)","v":0},0,3302623.1677190028,150319556.69463274,0,9672619.2447717991,23586104.469175648,7301205.2940352466]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":9270387.2427823935},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":9270387.2427823935},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":33233907.474797282},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":35719975.347079478},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":68953882.821876764},{"$f":"AB94+L94","v":78224270.064659163},{"$f":"AC94+V94","v":78224270.064659163},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":52846339.987906344},{"$f":"SUM(E96:E101)+E106","v":5695088.2679773793},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":3302623.1677190028},{"$f":"SUM(C95:K95)","v":61844051.42360273},{"$f":"SUM(M96:M101)+M106","v":150319556.69463274},{"$f":"SUM(N96:N101)+N106","v":14488471.789542159},{"$f":"SUM(O96:O101)+O106","v":43171797.376477584},{"$f":"SUM(P96:P101)+P106","v":28218620.13955424},null,{"$f":"SUM(R96:R101)+R106","v":16568192.311760688},{"$f":"SUM(S96:S101)+S106","v":3754798.7579412637},{"$f":"SUM(T96:T101)+T106","v":561989.34149543312},null,{"$f":"SUM(V96:V101)+V106","v":40738781.940119997},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":36691622.576834068},null,{"$f":"SUM(AA96:AA101)+AA106","v":386183.70626717887},294161232.69450539,{"$f":"AB95+L95","v":356005284.11810815},{"$f":"AC95+V95","v":396744066.05822814},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,3302623.1677190028,150319556.69463274,0,9672619.2447717991,23586104.469175648,7301205.2940352466]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":16602209.174405176},null,null,null,null,null,null,null,16602209.174405176,{"$f":"SUM(AI96:AJ96)","v":3835833.0410193424},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":1446500.3364371241},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":77726.758905729657},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":499412.38042156253},null,null,{"$f":"V37/V$34*$AD$123","v":2257794.9056035639},null,null,{"$f":"SUM(AK96:AM96)","v":9292824.7517120261},null,null,15152297.268495785,31754506.442900963,34012301.348504528,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":3835833.0410193424},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":9292824.7517120261}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":2236969.1519990833},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,2236969.1519990833,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":21654026.277494732},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,{"$f":"V38/V$34*$AD$123","v":12090259.886321932},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,21654026.277494729,23890995.429493811,35981255.315815747]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":747718.6239408094},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,747718.6239408094,{"$f":"SUM(AI98:AJ98)","v":16076.736081774849},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":47389.577383814081},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1279467.7800057395},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":8042080.8638457032},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1342934.0934713287,2090652.7174121381,10132733.581257841,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":16076.736081774849},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":91040.35209504579},null,null,null,null,null,null,null,91040.35209504579,{"$f":"SUM(AI99:AJ99)","v":5277.8869904567837},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":31411.61573020443},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":584689.94640477176},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":2176388.1469895686},null,null,null,null,null,621379.44912543288,712419.80122047872,2888807.9482100476,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":5277.8869904567837},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":18976491.1471867},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":71707.124011220265},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":952676.78907395969},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":2010817.9444353103},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,20000875.060271878,20000875.060271878,22011693.004707187,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":18976491.1471867},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":4474545.8963872269},null,null,null,null,null,null,null,4474545.8963872269,{"$f":"SUM(M102:M105)","v":124275375.02172515},{"$f":"SUM(N102:N105)","v":3972739.0304134549},{"$f":"SUM(O102:O105)","v":43171797.376477584},null,null,{"$f":"SUM(R102:R105)","v":16563246.732417766},null,null,null,{"$f":"SUM(V102:V105)","v":333540.14916349144},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,187983158.16103393,192457704.05742115,192791244.20658463,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":124275375.02172515},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":4474545.8963872269},null,null,null,null,null,null,null,4474545.8963872269,{"$f":"SUM(AI102:AJ102)","v":119757642.80844775},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":42983669.336327456},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":77820.823830502704},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,162741312.14477521,167215858.04116243,167293678.86499295,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":119757642.80844775},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":2970654.1924886433},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":255719.32533298872},null,null,null,null,null,2970654.1924886433,2970654.1924886433,3226373.5178216319,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":2970654.1924886433},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":188128.04015012845},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":16563246.732417766},null,null,null,null,null,null,null,null,null,16751374.772567894,16751374.772567894,16751374.772567894]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":1547078.0207887543},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":3972739.0304134549},null,null,null,null,null,null,null,null,null,null,null,null,null,5519817.0512022097,5519817.0512022097,5519817.0512022097,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":1547078.0207887543},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":28693856.789079003},{"$f":"SUM(E107:E117)","v":5695088.2679773793},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":3302623.1677190028},37691568.224775389,{"$f":"SUM(M107:M117)","v":3210502.8616293017},{"$f":"SUM(N107:N117)","v":8918724.1055663414},null,{"$f":"SUM(P107:P117)","v":3670032.5876693092},null,{"$f":"SUM(R107:R117)","v":4945.5793429224859},{"$f":"SUM(S107:S117)","v":3255386.3775197011},{"$f":"SUM(T107:T117)","v":561989.34149543312},null,{"$f":"SUM(V107:V117)","v":13827900.043760426},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":27398797.825122043},null,{"$f":"SUM(AA107:AA117)","v":386183.70626717887},47406562.384612225,85098130.609387606,98926030.653148025,null,{"$f":"SUM(AF107:AF117)","v":0},0,3302623.1677190028,3210502.8616293017,0,379794.49305977236,23586104.469175648,7301205.2940352466]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":18902.395911960004},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":599644.12586651999},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":2956838.0822655596},3575384.6040440397,{"$f":"SUM(AI107:AJ107)","v":123291.43365766662},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":45857.168804880006},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":48409.376352120002},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":182420.10273240003},null,{"$f":"V48/V$34*$AD$123","v":394728.67950889975},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":12400317.325188002},null,null,12800295.406735068,16375680.010779109,16770408.690288009,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":2956838.0822655596},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":123291.43365766662},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":12400317.325188002}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":3622525.291390962},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},3622525.291390962,191249.46748895582,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":58789.055862430665},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":3255386.3775197011},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1268280.6008695222,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":386183.70626717887},3891608.6071382668,7514133.8985292288,8782414.4993987512,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":191249.46748895582},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":211475.63446533494}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":134133.64679010361},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},134133.64679010361,17259.698196576901,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":4076.242181423208},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":20294.878535333399},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,363387.54944515845,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,41630.818913333525,175764.46570343713,539152.01514859556,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":17259.698196576901},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":602825.66058993211}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":4286234.1896580756},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":2397730.9853216894},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},6683965.174979765,1225558.1551391513,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":1031996.0589678077},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":209193.51945767461},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":3567.3331718596773},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":379569.23876303306},null,1057963.78030978,null,null,{"$f":"SUM(AK110:AM110)","v":2179441.3512418601},null,null,5029325.6567413863,11713290.831721151,12771254.612030931,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1225558.1551391513},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2179441.3512418601}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":2116726.0378306671},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},2116726.0378306671,18153.497436289348,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":2604066.8521265858},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":75840.304021779608},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,2005037.4872082972,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,2698060.6535846544,4814786.6914153211,6819824.1786236186,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":18153.497436289348},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3054005.136093358}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":5916822.5284212586},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":721046.57605324127},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":345785.08545344346},6983654.1899279431,130115.77126154529,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":1339753.6049761132},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":1069024.3661274579},null,null,null,null,null,1424783.2172212962,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,8107685.5779223535,null,null,10646579.320287472,17630233.510215417,19055016.727436714,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":345785.08545344346},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":130115.77126154529},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":379794.49305977236},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":426685.79082733451},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":7301205.2940352466}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":2750187.2671389226},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":406699.23953167163},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,3156886.5066705942,912347.78226525465,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":1200879.9218839284},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":612888.26178152161},null,null,null,null,null,2008771.2290836161,null,null,468603.68537969363,null,null,3194719.6513103973,6351606.1579809915,8360377.3870646078,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":912347.78226525465},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":468603.68537969363}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":895749.74794217199},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,895749.74794217199,19883.374361688198,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":208085.16066468557},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":197423.65733058605},null,null,null,null,null,569341.44568157534,null,null,null,null,null,425392.1923569598,1321141.9402991319,1890483.3859807071,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":19883.374361688198},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":2485812.7328763907},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":753837.90065609233},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,3239650.6335324831,15578.082761786603,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":1585524.8680099903},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":156530.66170172647},null,null,null,null,null,1862681.7457513479,null,null,null,null,null,1757633.6124735032,4997284.2460059859,6859965.9917573333,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":15578.082761786603},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":2822763.4471161515},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":150936.52698913371},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,2973699.974105285,75130.029668598436,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":298824.81399679428},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":599904.61705821182},null,null,null,null,null,303575.31611082942,null,null,{"$f":"SUM(AK116:AM116)","v":2321649.2130173268},null,null,3295508.6737409313,6269208.6478462163,6572783.9639570462,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":75130.029668598436},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2321649.2130173268}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":3643999.5040023401},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":665192.91355903097},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,4309192.4175613709,481935.56939178822,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":599659.413954132},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":621733.88944046735},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":1378.2461710628083},null,null,null,2569348.9925701041,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1921100.6723728059},null,null,{"$f":"SUM(M117:AA117)-V117","v":3625807.7913302565},7935000.2088916274,10504349.201461732,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":481935.56939178822},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1921100.6723728059}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":19298402.715239998},{"$f":"SUM(E87:E88)","v":18321879.344760001},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,37620282.059999995,0,3036102.4000800005,null,null,null,null,{"$f":"SUM(S87:S88)","v":19890.649439999997},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,62506.830600000001,3118499.8801200003,0,40738781.940119997,null,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":3075728.1280349386},0,0,0,0,0,0,0,3075728.1280349386,18997845.770258933,150508.31712523877,0,24470860.792979199,0,0,0,0,0,24319546.841592513,0,0,0,0,0,43619214.880363367,46694943.008398309,71014489.849990815]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},35900611.889645174,18321879.344760001,0,0,0,0,0,0,54222491.234405175,3835833.0410193424,4482602.7365171248,0,77726.758905729657,0,0,519303.02986156254,0,0,2257794.9056035639,0,0,9292824.7517120261,0,62506.830600000001,18270797.148615785,31754506.442900963,74751083.288624525]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":19298402.715239998},{"$f":"SUM(E87:E88)","v":18321879.344760001},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,37620282.059999995,0,3036102.4000800005,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":19890.649439999997},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":40738781.940119997},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":62506.830600000001},{"$f":"SUM(M123:AA123)-V123","v":3118499.8801200017},null,{"$f":"SUM(AD87:AD88)","v":40738781.940119997},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":62116727.230688736},{"$f":"E93","v":5695088.2679773793},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,3302623.1677190028,71114438.666385114,150319556.69463274,14488471.789542159,43171797.376477584,28218620.13955424,null,{"$f":"R93","v":16568192.311760688},{"$f":"S93","v":3754798.7579412637},{"$f":"T93","v":561989.34149543312},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":36691622.576834068},null,{"$f":"AA93","v":386183.70626717887},{"$f":"SUM(M124:AA124)-V124","v":294161232.69450539},{"$f":"AB124+L124","v":365275671.36089051},{"$f":"AC124+V124","v":365275671.36089051},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":81415129.945928738},{"$f":"SUM(E123:E124)","v":24016967.61273738},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,3302623.1677190028,108734720.72638512,150319556.69463274,17524574.18962216,43171797.376477584,28218620.13955424,null,{"$f":"SUM(R123:R124)","v":16568192.311760688},{"$f":"SUM(S123:S124)","v":3774689.4073812636},{"$f":"SUM(T123:T124)","v":561989.34149543312},null,{"$f":"SUM(V123:V124)","v":40738781.940119997},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":36691622.576834068},null,{"$f":"SUM(AA123:AA124)","v":448690.53686717886},{"$f":"SUM(AB123:AB124)","v":297279732.57462537},{"$f":"SUM(AC123:AC124)","v":365275671.36089051},{"$f":"SUM(AD123:AD124)","v":406014453.30101049},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2035","index":8,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2035"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2035 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10348759999999999]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2035!B25","v":207619.5},{"$f":"[1]consolidado2035!C25","v":50062.5},{"$f":"[1]consolidado2035!D25","v":3809.6},{"$f":"[1]consolidado2035!E25","v":0},{"$f":"[1]consolidado2035!F25","v":6973.2},{"$f":"[1]consolidado2035!G25","v":50087.199999999997},{"$f":"[1]consolidado2035!H25","v":26520.5},{"$f":"[1]consolidado2035!I25","v":79194.400000000009},{"$f":"[1]consolidado2035!J25","v":33314.800000000003},{"$f":"SUM(C14:K14)","v":457581.7},{"$f":"[1]consolidado2035!L25","v":0},{"$f":"[1]consolidado2035!M25","v":0},{"$f":"[1]consolidado2035!N25","v":0},{"$f":"[1]consolidado2035!O25","v":0},{"$f":"[1]consolidado2035!P25","v":0},{"$f":"[1]consolidado2035!Q25","v":0},{"$f":"[1]consolidado2035!R25","v":0},{"$f":"[1]consolidado2035!S25","v":0},{"$f":"[1]consolidado2035!T25","v":0},{"$f":"[1]consolidado2035!U25","v":0},{"$f":"[1]consolidado2035!V25","v":0},{"$f":"[1]consolidado2035!W25","v":0},{"$f":"[1]consolidado2035!X25","v":0},{"$f":"[1]consolidado2035!Y25","v":0},{"$f":"[1]consolidado2035!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":457581.7},{"$f":"AB14+L14","v":457581.7}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2035!B26","v":17602.2},{"$f":"[1]consolidado2035!C26","v":11997},{"$f":"[1]consolidado2035!D26","v":4474},{"$f":"[1]consolidado2035!E26","v":11548.8},{"$f":"[1]consolidado2035!F26","v":0},{"$f":"[1]consolidado2035!G26","v":0},{"$f":"[1]consolidado2035!H26","v":0},{"$f":"[1]consolidado2035!I26","v":0},{"$f":"[1]consolidado2035!J26","v":0},{"$f":"SUM(C15:K15)","v":45622},{"$f":"[1]consolidado2035!L26","v":0},{"$f":"[1]consolidado2035!M26","v":0},{"$f":"[1]consolidado2035!N26","v":0},{"$f":"[1]consolidado2035!O26","v":3759.8},{"$f":"[1]consolidado2035!P26","v":6428.8},{"$f":"[1]consolidado2035!Q26","v":597.20000000000005},{"$f":"[1]consolidado2035!R26","v":0},{"$f":"[1]consolidado2035!S26","v":627.79999999999995},{"$f":"[1]consolidado2035!T26","v":0},{"$f":"[1]consolidado2035!U26","v":0},{"$f":"[1]consolidado2035!V26","v":0},{"$f":"[1]consolidado2035!W26","v":0},{"$f":"[1]consolidado2035!X26","v":4468.3999999999996},{"$f":"[1]consolidado2035!Y26","v":4798.1000000000004},{"$f":"[1]consolidado2035!Z26","v":0},{"$f":"SUM(M15:AA15)","v":20680.099999999999},66302.100000000006,66302.100000000006,null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":5136.0919540229879},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2035!B27","v":0},{"$f":"[1]consolidado2035!C27","v":0},{"$f":"[1]consolidado2035!D27","v":0},{"$f":"[1]consolidado2035!E27","v":0},{"$f":"[1]consolidado2035!F27","v":0},{"$f":"[1]consolidado2035!G27","v":0},{"$f":"[1]consolidado2035!H27","v":0},{"$f":"[1]consolidado2035!I27","v":0},{"$f":"[1]consolidado2035!J27","v":0},0,{"$f":"[1]consolidado2035!L27","v":0},{"$f":"[1]consolidado2035!M27","v":0},{"$f":"[1]consolidado2035!N27","v":0},{"$f":"[1]consolidado2035!O27","v":0},{"$f":"[1]consolidado2035!P27","v":0},{"$f":"[1]consolidado2035!Q27","v":0},{"$f":"[1]consolidado2035!R27","v":0},{"$f":"[1]consolidado2035!S27","v":0},{"$f":"[1]consolidado2035!T27","v":0},{"$f":"[1]consolidado2035!U27","v":0},{"$f":"[1]consolidado2035!V27","v":0},{"$f":"[1]consolidado2035!W27","v":0},{"$f":"[1]consolidado2035!X27","v":0},{"$f":"[1]consolidado2035!Y27","v":0},{"$f":"[1]consolidado2035!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":225221.7},{"$f":"SUM(D14:D16)","v":62059.5},8283.6,11548.8,6973.2,50087.199999999997,26520.5,79194.400000000009,33314.800000000003,503203.7,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,3759.8,6428.8,597.20000000000005,0,627.79999999999995,0,0,0,0,4468.3999999999996,4798.1000000000004,0,20680.099999999999,523883.8,523883.8,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":5136.0919540229879}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2035!B29","v":-100728},{"$f":"[1]consolidado2035!C29","v":0},{"$f":"[1]consolidado2035!D29","v":0},{"$f":"[1]consolidado2035!E29","v":0},{"$f":"[1]consolidado2035!F29","v":0},{"$f":"[1]consolidado2035!G29","v":0},{"$f":"[1]consolidado2035!H29","v":0},{"$f":"[1]consolidado2035!I29","v":0},{"$f":"[1]consolidado2035!J29","v":0},-100728,{"$f":"[1]consolidado2035!L29","v":-434.4},{"$f":"[1]consolidado2035!M29","v":-11253.3},{"$f":"[1]consolidado2035!N29","v":-8802.1},{"$f":"[1]consolidado2035!O29","v":0},{"$f":"[1]consolidado2035!P29","v":0},{"$f":"[1]consolidado2035!Q29","v":0},{"$f":"[1]consolidado2035!R29","v":0},{"$f":"[1]consolidado2035!S29","v":0},{"$f":"[1]consolidado2035!T29","v":0},{"$f":"[1]consolidado2035!U29","v":0},{"$f":"[1]consolidado2035!V29","v":0},{"$f":"[1]consolidado2035!W29","v":-1724.3},{"$f":"[1]consolidado2035!X29","v":0},{"$f":"[1]consolidado2035!Y29","v":0},{"$f":"[1]consolidado2035!Z29","v":0},-22214.1,-122942.1,-122942.1,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2035!B30","v":0},{"$f":"[1]consolidado2035!C30","v":-2961.9},{"$f":"[1]consolidado2035!D30","v":0},{"$f":"[1]consolidado2035!E30","v":0},{"$f":"[1]consolidado2035!F30","v":0},{"$f":"[1]consolidado2035!G30","v":0},{"$f":"[1]consolidado2035!H30","v":0},{"$f":"[1]consolidado2035!I30","v":0},{"$f":"[1]consolidado2035!J30","v":0},-2961.9,{"$f":"[1]consolidado2035!L30","v":0},{"$f":"[1]consolidado2035!M30","v":0},{"$f":"[1]consolidado2035!N30","v":0},{"$f":"[1]consolidado2035!O30","v":0},{"$f":"[1]consolidado2035!P30","v":0},{"$f":"[1]consolidado2035!Q30","v":0},{"$f":"[1]consolidado2035!R30","v":0},{"$f":"[1]consolidado2035!S30","v":0},{"$f":"[1]consolidado2035!T30","v":0},{"$f":"[1]consolidado2035!U30","v":0},{"$f":"[1]consolidado2035!V30","v":0},{"$f":"[1]consolidado2035!W30","v":0},{"$f":"[1]consolidado2035!X30","v":0},{"$f":"[1]consolidado2035!Y30","v":0},{"$f":"[1]consolidado2035!Z30","v":0},0,-2961.9,-2961.9]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2035!B31","v":0},{"$f":"[1]consolidado2035!C31","v":-10147.4},{"$f":"[1]consolidado2035!D31","v":0},{"$f":"[1]consolidado2035!E31","v":0},{"$f":"[1]consolidado2035!F31","v":0},{"$f":"[1]consolidado2035!G31","v":0},{"$f":"[1]consolidado2035!H31","v":0},{"$f":"[1]consolidado2035!I31","v":0},{"$f":"[1]consolidado2035!J31","v":0},-10147.4,{"$f":"[1]consolidado2035!L31","v":0},{"$f":"[1]consolidado2035!M31","v":0},{"$f":"[1]consolidado2035!N31","v":0},{"$f":"[1]consolidado2035!O31","v":0},{"$f":"[1]consolidado2035!P31","v":0},{"$f":"[1]consolidado2035!Q31","v":0},{"$f":"[1]consolidado2035!R31","v":0},{"$f":"[1]consolidado2035!S31","v":0},{"$f":"[1]consolidado2035!T31","v":0},{"$f":"[1]consolidado2035!U31","v":0},{"$f":"[1]consolidado2035!V31","v":0},{"$f":"[1]consolidado2035!W31","v":0},{"$f":"[1]consolidado2035!X31","v":0},{"$f":"[1]consolidado2035!Y31","v":0},{"$f":"[1]consolidado2035!Z31","v":0},0,-10147.4,-10147.4]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":124493.70000000001},{"$f":"D17+SUM(D18:D20)","v":48950.2},8283.6,11548.8,6973.2,50087.199999999997,26520.5,79194.400000000009,33314.800000000003,{"$f":"SUM(C21:K21)","v":389366.4},{"$f":"M17+SUM(M18:M20)","v":-434.4},{"$f":"N17+SUM(N18:N20)","v":-11253.3},-8802.1,3759.8,6428.8,597.20000000000005,0,627.79999999999995,0,0,0,-1724.3,4468.3999999999996,4798.1000000000004,0,-1534,387832.4,387832.4,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":5136.0919540229879}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-124494.39999999999},{"$f":"SUM(D23:D32)","v":-16110.3},-3440,-11548.8,-6973.2,-50087.4,-11367.3,-36654.5,-20836.599999999999,{"$f":"SUM(C22:K22)","v":-281512.49999999994},{"$f":"SUM(M23:M32)","v":58943.199999999997},{"$f":"SUM(N23:N32)","v":16055},22492.7,7308.2000000000007,6349.2,5726.8,2469.1999999999998,9412.2000000000007,0,78492.454170249344,5963.6,24748.1,7967.6,8832.9,221.29999999999998,254982.45417024934,-105022.49999999994,-26530.045829750597,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":8337.9325011516685},{"$f":"SUM(AL23:AL32)","v":2909.5034589070237}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2035!B34","v":-124494.39999999999},0,{"$f":"[1]consolidado2035!D34","v":0},{"$f":"[1]consolidado2035!E34","v":0},{"$f":"[1]consolidado2035!F34","v":0},{"$f":"[1]consolidado2035!G34","v":0},{"$f":"[1]consolidado2035!H34","v":0},{"$f":"[1]consolidado2035!I34","v":0},{"$f":"[1]consolidado2035!J34","v":-7402.8},{"$f":"SUM(C23:K23)","v":-131897.19999999998},{"$f":"[1]consolidado2035!L34","v":58943.199999999997},{"$f":"[1]consolidado2035!M34","v":16184.4},{"$f":"[1]consolidado2035!N34","v":22160},{"$f":"[1]consolidado2035!O34","v":4979.6000000000004},{"$f":"[1]consolidado2035!P34","v":6349.2},{"$f":"[1]consolidado2035!Q34","v":5726.8},{"$f":"[1]consolidado2035!R34","v":0},{"$f":"[1]consolidado2035!S34","v":0},{"$f":"[1]consolidado2035!T34","v":0},{"$f":"[1]consolidado2035!U34","v":-373.2},{"$f":"[1]consolidado2035!V34","v":0},{"$f":"[1]consolidado2035!W34","v":0},{"$f":"[1]consolidado2035!X34","v":9088},{"$f":"[1]consolidado2035!Y34","v":7096},{"$f":"[1]consolidado2035!Z34","v":0},130154,-1369.9999999999825,-1743.1999999999825,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":8337.9325011516685},{"$f":"AP23*$Y23/AL$9","v":4197.319550861047},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2035!B35","v":0},{"$f":"[1]consolidado2035!C35","v":-6578.3},{"$f":"[1]consolidado2035!D35","v":0},{"$f":"[1]consolidado2035!E35","v":0},{"$f":"[1]consolidado2035!F35","v":0},{"$f":"[1]consolidado2035!G35","v":0},{"$f":"[1]consolidado2035!H35","v":0},{"$f":"[1]consolidado2035!I35","v":0},{"$f":"[1]consolidado2035!J35","v":2217.3000000000002},{"$f":"SUM(C24:K24)","v":-4361},{"$f":"[1]consolidado2035!L35","v":0},{"$f":"[1]consolidado2035!M35","v":0},{"$f":"[1]consolidado2035!N35","v":332.7},{"$f":"[1]consolidado2035!O35","v":2328.6},{"$f":"[1]consolidado2035!P35","v":0},{"$f":"[1]consolidado2035!Q35","v":0},{"$f":"[1]consolidado2035!R35","v":0},{"$f":"[1]consolidado2035!S35","v":0},{"$f":"[1]consolidado2035!T35","v":0},{"$f":"[1]consolidado2035!U35","v":0},{"$f":"[1]consolidado2035!V35","v":0},{"$f":"[1]consolidado2035!W35","v":0},{"$f":"[1]consolidado2035!X35","v":0},{"$f":"[1]consolidado2035!Y35","v":1736.9},{"$f":"[1]consolidado2035!Z35","v":0},4398.2,37.199999999999818,37.199999999999818]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2035!B36","v":0},{"$f":"[1]consolidado2035!C36","v":0},{"$f":"[1]consolidado2035!D36","v":0},{"$f":"[1]consolidado2035!E36","v":0},{"$f":"[1]consolidado2035!F36","v":0},{"$f":"[1]consolidado2035!G36","v":0},{"$f":"[1]consolidado2035!H36","v":0},{"$f":"[1]consolidado2035!I36","v":0},{"$f":"[1]consolidado2035!J36","v":0},0,{"$f":"[1]consolidado2035!L36","v":0},{"$f":"[1]consolidado2035!M36","v":0},{"$f":"[1]consolidado2035!N36","v":0},{"$f":"[1]consolidado2035!O36","v":0},{"$f":"[1]consolidado2035!P36","v":0},{"$f":"[1]consolidado2035!Q36","v":0},{"$f":"[1]consolidado2035!R36","v":0},{"$f":"[1]consolidado2035!S36","v":0},{"$f":"[1]consolidado2035!T36","v":0},{"$f":"[1]consolidado2035!U36","v":0},{"$f":"[1]consolidado2035!V36","v":0},{"$f":"[1]consolidado2035!W36","v":0},{"$f":"[1]consolidado2035!X36","v":0},{"$f":"[1]consolidado2035!Y36","v":0},{"$f":"[1]consolidado2035!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2035!B37","v":0},{"$f":"[1]consolidado2035!C37","v":0},{"$f":"[1]consolidado2035!D37","v":0},{"$f":"[1]consolidado2035!E37","v":-11548.8},{"$f":"[1]consolidado2035!F37","v":0},{"$f":"[1]consolidado2035!G37","v":0},{"$f":"[1]consolidado2035!H37","v":0},{"$f":"[1]consolidado2035!I37","v":0},{"$f":"[1]consolidado2035!J37","v":0},-11548.8,{"$f":"[1]consolidado2035!L37","v":0},{"$f":"[1]consolidado2035!M37","v":0},{"$f":"[1]consolidado2035!N37","v":0},{"$f":"[1]consolidado2035!O37","v":0},{"$f":"[1]consolidado2035!P37","v":0},{"$f":"[1]consolidado2035!Q37","v":0},{"$f":"[1]consolidado2035!R37","v":2482.6999999999998},{"$f":"[1]consolidado2035!S37","v":9412.2000000000007},{"$f":"[1]consolidado2035!T37","v":0},{"$f":"[1]consolidado2035!U37","v":0},{"$f":"[1]consolidado2035!V37","v":0},{"$f":"[1]consolidado2035!W37","v":0},{"$f":"[1]consolidado2035!X37","v":-1120.4000000000001},{"$f":"[1]consolidado2035!Y37","v":0},{"$f":"[1]consolidado2035!Z37","v":323.39999999999998},11097.900000000001,-450.89999999999782,-450.89999999999782,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-1287.816091954023},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2035!B38","v":0},{"$f":"[1]consolidado2035!C38","v":0},{"$f":"[1]consolidado2035!D38","v":0},{"$f":"[1]consolidado2035!E38","v":0},{"$f":"[1]consolidado2035!F38","v":-6973.2},{"$f":"[1]consolidado2035!G38","v":0},{"$f":"[1]consolidado2035!H38","v":0},{"$f":"[1]consolidado2035!I38","v":0},{"$f":"[1]consolidado2035!J38","v":0},-6973.2,{"$f":"[1]consolidado2035!L38","v":0},{"$f":"[1]consolidado2035!M38","v":0},{"$f":"[1]consolidado2035!N38","v":0},{"$f":"[1]consolidado2035!O38","v":0},{"$f":"[1]consolidado2035!P38","v":0},{"$f":"[1]consolidado2035!Q38","v":0},{"$f":"[1]consolidado2035!R38","v":0},{"$f":"[1]consolidado2035!S38","v":0},{"$f":"[1]consolidado2035!T38","v":6861.7},{"$f":"[1]consolidado2035!U38","v":0},{"$f":"[1]consolidado2035!V38","v":0},{"$f":"[1]consolidado2035!W38","v":0},{"$f":"[1]consolidado2035!X38","v":0},{"$f":"[1]consolidado2035!Y38","v":0},{"$f":"[1]consolidado2035!Z38","v":0},6861.7,-111.5,-111.5]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2035!B39","v":0},{"$f":"[1]consolidado2035!C39","v":-9532},{"$f":"[1]consolidado2035!D39","v":-3401.3},{"$f":"[1]consolidado2035!E39","v":0},{"$f":"[1]consolidado2035!F39","v":0},{"$f":"[1]consolidado2035!G39","v":-50087.4},{"$f":"[1]consolidado2035!H39","v":-2823.3},{"$f":"[1]consolidado2035!I39","v":0},{"$f":"[1]consolidado2035!J39","v":-11304.5},-77148.5,{"$f":"[1]consolidado2035!L39","v":0},{"$f":"[1]consolidado2035!M39","v":-129.4},{"$f":"[1]consolidado2035!N39","v":0},{"$f":"[1]consolidado2035!O39","v":0},{"$f":"[1]consolidado2035!P39","v":0},{"$f":"[1]consolidado2035!Q39","v":0},{"$f":"[1]consolidado2035!R39","v":0},{"$f":"[1]consolidado2035!S39","v":0},{"$f":"[1]consolidado2035!T39","v":-6861.7},{"$f":"[1]consolidado2035!U39","v":70331.454170249344},{"$f":"[1]consolidado2035!V39","v":0},{"$f":"[1]consolidado2035!W39","v":0},{"$f":"[1]consolidado2035!X39","v":0},{"$f":"[1]consolidado2035!Y39","v":0},{"$f":"[1]consolidado2035!Z39","v":0},63340.354170249346,-84139.6,-13808.145829750654,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":0},{"$f":"$AI$11*M28","v":0},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2035!B40","v":0},{"$f":"[1]consolidado2035!C40","v":0},{"$f":"[1]consolidado2035!D40","v":-38.700000000000003},{"$f":"[1]consolidado2035!E40","v":0},{"$f":"[1]consolidado2035!F40","v":0},{"$f":"[1]consolidado2035!G40","v":0},{"$f":"[1]consolidado2035!H40","v":0},{"$f":"[1]consolidado2035!I40","v":-11906.4},{"$f":"[1]consolidado2035!J40","v":-4346.6000000000004},-16291.7,{"$f":"[1]consolidado2035!L40","v":0},{"$f":"[1]consolidado2035!M40","v":0},{"$f":"[1]consolidado2035!N40","v":0},{"$f":"[1]consolidado2035!O40","v":0},{"$f":"[1]consolidado2035!P40","v":0},{"$f":"[1]consolidado2035!Q40","v":0},{"$f":"[1]consolidado2035!R40","v":-13.5},{"$f":"[1]consolidado2035!S40","v":0},{"$f":"[1]consolidado2035!T40","v":0},{"$f":"[1]consolidado2035!U40","v":8534.2000000000007},{"$f":"[1]consolidado2035!V40","v":0},{"$f":"[1]consolidado2035!W40","v":0},{"$f":"[1]consolidado2035!X40","v":0},{"$f":"[1]consolidado2035!Y40","v":0},{"$f":"[1]consolidado2035!Z40","v":-102.1},8418.6,-16407.300000000003,-7873.1,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2035!B41","v":0},{"$f":"[1]consolidado2035!C41","v":0},{"$f":"[1]consolidado2035!D41","v":0},{"$f":"[1]consolidado2035!E41","v":0},{"$f":"[1]consolidado2035!F41","v":0},{"$f":"[1]consolidado2035!G41","v":0},{"$f":"[1]consolidado2035!H41","v":-8544},{"$f":"[1]consolidado2035!I41","v":0},{"$f":"[1]consolidado2035!J41","v":0},-8544,{"$f":"[1]consolidado2035!L41","v":0},{"$f":"[1]consolidado2035!M41","v":0},{"$f":"[1]consolidado2035!N41","v":0},{"$f":"[1]consolidado2035!O41","v":0},{"$f":"[1]consolidado2035!P41","v":0},{"$f":"[1]consolidado2035!Q41","v":0},{"$f":"[1]consolidado2035!R41","v":0},{"$f":"[1]consolidado2035!S41","v":0},{"$f":"[1]consolidado2035!T41","v":0},{"$f":"[1]consolidado2035!U41","v":0},{"$f":"[1]consolidado2035!V41","v":5963.6},{"$f":"[1]consolidado2035!W41","v":0},{"$f":"[1]consolidado2035!X41","v":0},{"$f":"[1]consolidado2035!Y41","v":0},{"$f":"[1]consolidado2035!Z41","v":0},5963.6,-2580.3999999999996,-2580.3999999999996]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2035!B42","v":0},{"$f":"[1]consolidado2035!C42","v":0},{"$f":"[1]consolidado2035!D42","v":0},{"$f":"[1]consolidado2035!E42","v":0},{"$f":"[1]consolidado2035!F42","v":0},{"$f":"[1]consolidado2035!G42","v":0},{"$f":"[1]consolidado2035!H42","v":0},{"$f":"[1]consolidado2035!I42","v":-24748.1},{"$f":"[1]consolidado2035!J42","v":0},-24748.1,{"$f":"[1]consolidado2035!L42","v":0},{"$f":"[1]consolidado2035!M42","v":0},{"$f":"[1]consolidado2035!N42","v":0},{"$f":"[1]consolidado2035!O42","v":0},{"$f":"[1]consolidado2035!P42","v":0},{"$f":"[1]consolidado2035!Q42","v":0},{"$f":"[1]consolidado2035!R42","v":0},{"$f":"[1]consolidado2035!S42","v":0},{"$f":"[1]consolidado2035!T42","v":0},{"$f":"[1]consolidado2035!U42","v":0},{"$f":"[1]consolidado2035!V42","v":0},{"$f":"[1]consolidado2035!W42","v":24748.1},{"$f":"[1]consolidado2035!X42","v":0},{"$f":"[1]consolidado2035!Y42","v":0},{"$f":"[1]consolidado2035!Z42","v":0},24748.1,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2035!B43","v":0},{"$f":"[1]consolidado2035!C43","v":0},{"$f":"[1]consolidado2035!D43","v":0},{"$f":"[1]consolidado2035!E43","v":0},{"$f":"[1]consolidado2035!F43","v":0},{"$f":"[1]consolidado2035!G43","v":0},{"$f":"[1]consolidado2035!H43","v":0},{"$f":"[1]consolidado2035!I43","v":0},{"$f":"[1]consolidado2035!J43","v":0},0,{"$f":"[1]consolidado2035!L43","v":0},{"$f":"[1]consolidado2035!M43","v":0},{"$f":"[1]consolidado2035!N43","v":0},{"$f":"[1]consolidado2035!O43","v":0},{"$f":"[1]consolidado2035!P43","v":0},{"$f":"[1]consolidado2035!Q43","v":0},{"$f":"[1]consolidado2035!R43","v":0},{"$f":"[1]consolidado2035!S43","v":0},{"$f":"[1]consolidado2035!T43","v":0},{"$f":"[1]consolidado2035!U43","v":0},{"$f":"[1]consolidado2035!V43","v":0},{"$f":"[1]consolidado2035!W43","v":0},{"$f":"[1]consolidado2035!X43","v":0},{"$f":"[1]consolidado2035!Y43","v":0},{"$f":"[1]consolidado2035!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},-349.76604657967982,-42.583128873629903,0,0,0,-16.288668968056299,0,-1345.8564573465555,-1754.4943017679216,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":-6.0166988987475634E-5},-1.6288983207723504,-0.18351103023451287,-5.8333228529436383,0,-2.0928687263221946E-4,0,-11.634777834326087,0,-10084.707497117983,-52.317650254462023,-0.13297999057544985,-855.180332300175,-1.5235203951306175E-2,-93.812524438238142,-11105.446998797524,-2775.2338034474633,-12859.941300565446,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-982.96589919560347},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},{"$f":"SUM(D35:D36)","v":32490.133953420314},4801.2408709767569,0,0,0,15137.175823393627,42539.900000000009,11132.343542653449,{"$f":"SUM(C34:K34)","v":106100.79419044417},{"$f":"SUM(M35:M36)","v":58508.893246212596},4800.0959815575516,13690.416488969766,11062.166677147057,12778.310391448358,6324.109676350814,2469.5194446072051,10028.405583369282,0,68407.746673131362,5911.2917867068645,23023.667020009423,11580.819667699825,13630.984764796049,127.48747556176184,242343.91487756791,280036.96239488071,348444.70906801207,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":5935.8414376619148},{"$f":"SUM(AL35:AL36)","v":6770.2551086022549},{"$f":"SUM(AM35:AM36)","v":2068.7830748412425}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2035!B46","v":0},{"$f":"[1]consolidado2035!C46","v":4783.4149209142624},{"$f":"[1]consolidado2035!D46","v":0},{"$f":"[1]consolidado2035!E46","v":0},{"$f":"[1]consolidado2035!F46","v":0},{"$f":"[1]consolidado2035!G46","v":0},{"$f":"[1]consolidado2035!H46","v":0},{"$f":"[1]consolidado2035!I46","v":0},{"$f":"[1]consolidado2035!J46","v":0},{"$f":"SUM(C35:K35)","v":4783.4149209142624},{"$f":"[1]consolidado2035!L46","v":0},{"$f":"[1]consolidado2035!M46","v":0},{"$f":"[1]consolidado2035!N46","v":0},{"$f":"[1]consolidado2035!O46","v":0},{"$f":"[1]consolidado2035!P46","v":12778.310391448358},{"$f":"[1]consolidado2035!Q46","v":0},{"$f":"[1]consolidado2035!R46","v":0},{"$f":"[1]consolidado2035!S46","v":0},{"$f":"[1]consolidado2035!T46","v":0},{"$f":"[1]consolidado2035!U46","v":0},{"$f":"[1]consolidado2035!V46","v":0},{"$f":"[1]consolidado2035!W46","v":852.09004986563014},{"$f":"[1]consolidado2035!X46","v":0},{"$f":"[1]consolidado2035!Y46","v":13630.984764796049},{"$f":"[1]consolidado2035!Z46","v":0},27261.385206110037,32044.8001270243,32044.8001270243,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},27706.719032506051,4801.2408709767569,0,0,0,15137.175823393627,42539.900000000009,11132.343542653449,{"$f":"SUM(C36:K36)","v":101317.37926952989},{"$f":"SUM(M37:M42)+M47+M59","v":58508.893246212596},4800.0959815575516,13690.416488969766,11062.166677147057,0,6324.109676350814,2469.5194446072051,10028.405583369282,0,68407.746673131362,5911.2917867068645,22171.576970143793,11580.819667699825,0,127.48747556176184,{"$f":"SUM(M36:AA36)","v":215082.52967145789},247992.16226785642,316399.90894098778,null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":5935.8414376619148},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":6770.2551086022549},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2068.7830748412425}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2035!B48","v":0},{"$f":"[1]consolidado2035!C48-[1]consolidado2035!$C$34","v":8428.6873947442473},{"$f":"[1]consolidado2035!D48","v":0},{"$f":"[1]consolidado2035!E48","v":0},{"$f":"[1]consolidado2035!F48","v":0},{"$f":"[1]consolidado2035!G48","v":0},{"$f":"[1]consolidado2035!H48","v":0},{"$f":"-[1]consolidado2035!I44","v":19824.391996309463},{"$f":"[1]consolidado2035!J48","v":0},{"$f":"SUM(C37:K37)","v":28253.07939105371},{"$f":"[1]consolidado2035!L48","v":1479.7562008803998},{"$f":"[1]consolidado2035!M48","v":479.32966862837384},{"$f":"[1]consolidado2035!N48","v":0},{"$f":"[1]consolidado2035!O48","v":30.47406316577144},{"$f":"[1]consolidado2035!P48","v":0},{"$f":"[1]consolidado2035!Q48","v":0},{"$f":"[1]consolidado2035!R48","v":328.46196662876173},{"$f":"[1]consolidado2035!S48","v":0},{"$f":"[1]consolidado2035!T48","v":0},{"$f":"[1]consolidado2035!U48-[1]consolidado2035!$U$25","v":3793.6029226424234},{"$f":"[1]consolidado2035!V48","v":0},{"$f":"[1]consolidado2035!W48","v":0},{"$f":"[1]consolidado2035!X48","v":3749.655805114402},{"$f":"[1]consolidado2035!Y48","v":0},{"$f":"[1]consolidado2035!Z48","v":0},{"$f":"SUM(M37:AA37)","v":9861.2806270601322},34320.757095471425,38114.360018113846,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1326.6197830661692},{"$f":"$AI$11*M37","v":153.13641781423044},{"$f":"AO37*$Y37/AK$9","v":5751.0058360650337},null,null,null,1]
[null,"    RESIDENCIAL  ",null,1381.1127024045336,null,null,null,null,3732.602291056859,null,null,{"$f":"SUM(C38:K38)","v":5113.7149934613926},null,null,null,8233.9328346857092,null,0,null,null,null,19602.101670163123,435.90826934771036,null,null,null,null,{"$f":"SUM(M38:AA38)","v":28271.942774196541},13783.556097494809,33385.657767657933]
[null,"    COMERCIAL  ",null,415.88964873997998,null,null,null,null,79.007111290060948,null,null,494.89676003004092,5.1558347359253363,12.979593163605797,null,533.93321757236549,null,null,null,null,null,14630.960648031403,62.543497744612267,null,null,null,null,15245.572791247912,1109.5089032465494,15740.469551277953,null,null,null,null,4.6247837581250266,0.53105097780030963]
[null,"    PÚBLICO",null,41.220719544577776,null,null,null,null,null,null,null,41.220719544577776,1.4829151578755866,9.8770113727002009,null,226.45146734158405,null,null,null,null,null,3358.5619676072993,null,null,null,null,null,3596.3733614794592,279.0321134167375,3637.5940810240368,null,null,null,null,1.3301748966144011,0.15274026126118545]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,1427.6494242950084,null,null,1427.6494242950084,7038.9060689998332,22.367720278500411,null,484.06155053767208,null,null,null,null,null,3227.4869349028786,12.148466620485214,14.439082221022447,null,null,null,10799.409823560392,8999.5723129525213,12227.059247855401,null,null,null,null,6243.5096832028521,795.39638579698112]
[null,"    TRANSPORTES - TOTAL  ",null,2102.6290085517539,null,null,null,null,null,null,null,2102.6290085517539,48686.90052502061,1375.6876501203635,13690.416488969766,null,null,6322.5385348236687,null,null,null,808.3139352280848,null,22157.13788792277,null,null,null,93040.995022085262,94335.310095408931,95143.624030637016,null,null,null,null,43251.34628873472,5435.5542362858896]
[null,"      RODOVIÁRIO  ",null,2102.6290085517539,null,null,null,null,null,null,null,2102.6290085517539,46876.971072194785,null,13616.969425562773,null,null,null,null,null,null,380.39495832416634,null,22157.13788792277,null,null,null,83031.473344004495,84753.707394232086,85134.102352556249,null,null,null,null,41581.246306716712,5295.7247654780722]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,1237.7497601136447,null,null,null,null,null,null,null,null,427.91897690391852,null,null,null,null,null,1665.6687370175632,1237.7497601136447,1665.6687370175632,null,null,null,null,1097.9202893058271,139.82947080781761]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,73.447063406992271,null,null,6322.5385348236687,null,null,null,null,null,null,null,null,null,6395.9855982306608,6395.9855982306608,6395.9855982306608,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,572.17969271217976,1375.6876501203635,null,null,null,null,null,null,null,null,null,null,null,null,null,1947.8673428325433,1947.8673428325433,1947.8673428325433,null,null,null,null,572.17969271217976,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":15337.179558520958},4801.2408709767569,null,null,null,{"$f":"SUM(I48:I59)","v":9897.9169967516991},22715.508003690546,11132.343542653449,63884.188972593409,{"$f":"SUM(M48:M59)","v":1296.6917014179508},2899.8543379940074,null,{"$f":"SUM(P48:P59)","v":1553.3135438439563},null,{"$f":"SUM(R48:R59)","v":1.5711415271450633},2141.0574779784433,10028.405583369282,null,{"$f":"SUM(V48:V59)","v":22986.71859455615},5400.691552994057,null,{"$f":"SUM(Y48:Y59)","v":7831.163862585423},null,{"$f":"SUM(AA48:AA59)","v":127.48747556176184},54266.955271828185,95164.425649865443,118151.14424442159,null,{"$f":"SUM(AF48:AF59)","v":8648.9857491736566},1828.1629765991865,655.19481688060614,1162.5001892982905,134.1915121196603,184.83560159688096,6770.2551086022549,2068.7830748412425]
[null,"      CIMENTO  ",null,8.1842000000000006,149.98220000000001,null,null,null,57.370199999999997,null,{"$f":"SUM(AF48:AH48)","v":765.26416230820655},980.80076230820657,44.641399999999997,14.330399999999999,null,18.4404,null,null,null,40.978700000000003,null,597.35149999999999,184.44300000000001,null,3011.9384,null,null,3912.1237999999998,4295.5730623082063,4892.9245623082061,null,null,171.73039165123677,593.53377065696975,{"$f":"(1-$AI$11)*M48","v":40.021568653359999},{"$f":"$AI$11*M48","v":4.6198313466399989},null,{"$f":"AP48*$Y48/AL$9","v":3461.9981609195402},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,1717.5935633107783,2649.8099041860992,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},4367.4034674968771,76.874055217440016,0,null,24.782149082175494,null,null,2141.0574779784433,9533.502119996896,null,2114.595822000952,4808.07829028994,null,57.917497305729079,null,127.48747556176184,18884.294887433338,21137.102532929264,23251.698354930217,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":68.91854374071967},{"$f":"$AI$11*M49","v":7.9555114767203445},null,{"$f":"AP49*$Y49/AL$9","v":66.571835983596642},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,100.56980645797485,0,null,null,null,62.312704289523339,null,null,162.8825107474982,7.1866679598662486,1.4491326578958919,null,8.5898587549070236,null,0,null,69.993107376371583,null,674.06498555594123,364.0221236634481,null,123.75592898430915,null,null,1249.0618049527393,737.8793301442962,1411.9443157002374,null,null,null,null,6.4429369407027943,0.7437310191634543,null,142.24819423483811,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,2121.4005850995227,173.97576146807998,null,null,null,null,null,null,2295.3763465676025,416.23542564101342,300.82692433571646,null,71.807486574884209,null,1.1256859766050633,null,75.589813329030022,null,1486.8560449207598,null,null,504.33626325440065,null,null,2856.7776440324096,3665.2979456792527,5152.1539906000125,null,null,null,null,373.16022040644646,43.075205234566937,null,579.69685431540302,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,1362.9379829088307,1102.0365858282987,null,null,null,null,null,null,2464.9745687371296,6.5317219607414652,835.45569247072262,null,29.674151046350811,null,null,null,308.34184266698514,null,3219.7739597001073,8.5650511851940312,null,824.55213894883923,null,null,5232.8945579789406,4478.0951670159629,7697.8691267160702,null,null,null,null,5.8557697311570367,0.67595222958442835,null,947.7610792515394,null,null,null,1]
[null,"      QUÍMICA  ",null,3425.3666996673255,166.98654250170455,null,null,null,60.738950362964516,null,{"$f":"SUM(AF53:AH53)","v":164.5480047741051},3817.6401973061002,52.896458025258305,379.05927745348095,null,448.35755434476027,null,null,null,null,null,2450.2150044437344,25.291483139005685,null,2021.0272969380919,null,null,5376.8470743443313,6744.2722672066975,9194.4872716504324,null,null,102.88695855046873,61.661046223636376,47.422330535723582,5.4741274895347205,{"$f":"AO53*$Y53/AK$9","v":184.83560159688096},91.937217053599852,{"$f":"AQ53*$Y53/AM$9","v":2068.7830748412425},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,1620.7573997567865,122.19625348007951,null,null,null,3341.2446625950142,22652.668079048486,{"$f":"SUM(AF54:AH54)","v":1.5353812716540527},27738.401776152019,478.65958987648548,452.55180215735237,null,313.91335472472014,null,null,null,null,null,3792.0649697739764,null,null,138.18516280578464,null,null,5175.3748793383193,29121.71168571636,32913.776655490336,null,null,1.5353812716540527,null,429.12425770318367,49.535332173301775,null,158.83352046641912,null,null,null,1]
[null,"      TÊXTIL  ",null,410.79025956950568,null,null,null,null,98.525668816372587,null,null,509.31592838587824,7.890668655859403,50.427245729994745,null,74.180872353368088,null,null,null,null,null,844.97543886116443,null,null,null,null,null,977.47422560038672,641.81471512510063,1486.7901539862651,null,null,null,null,7.0740822942692878,0.81658636159011544]
[null,"      PAPEL E CELULOSE  ",null,1389.8808340275089,233.08142538677794,null,null,null,2747.0310849155976,49.964518167355841,{"$f":"SUM(AF56:AH56)","v":10140.457141550407},14560.415004047647,6.9711891361881317,580.07186162358062,null,73.857331112119084,null,null,null,null,null,3477.8965711913047,null,null,null,null,null,4138.7969530631926,15221.315385919537,18699.211957110841,null,8648.9857491736566,1491.4713923767504,null,6.2497575033379489,0.72143163285018275]
[null,"      CERÂMICA ",null,1404.1919175253622,43.213504646444811,null,null,null,2982.3296693629941,12.875406474703885,{"$f":"SUM(AF57:AH57)","v":60.538852749076533},4503.1493507585819,31.156634421805677,106.64313605976413,null,262.01260225883317,null,null,null,null,null,523.71928188486595,null,null,694.1181706202251,null,null,1617.649825245494,5597.0798941192097,6120.7991760040759,null,null,60.538852749076533,null,27.932309101415619,3.2243253203900566,null,{"$f":"AP57*$Y57/AL$9","v":797.83697772439666},null,null,null,1]
[null,"      OUTROS  ",null,1775.5063101973637,159.95869347927282,null,null,null,548.36405640923306,null,null,2483.8290600858695,167.64789052329272,179.03886550550001,null,227.69778359183803,null,0.44545555054000002,null,null,null,3805.2050162233418,10.291604716470003,null,455.33300372804177,null,null,4845.6596198390243,3524.2836637015525,7329.4886799248943,null,null,null,null,150.29841268797441,17.349477835318304,null,{"$f":"AP58*$Y58/AL$9","v":523.37126865292157},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",0.6999999999825377,null,0.22399985038646264,null,null,0.20000000000436557,0.26449236168264179,null,null,1.3884922120560077,9.3306379587716037E-2,2.4879878323190496E-2,null,null,0.31039144835813204,0.10988563768637505,0.31944460720524148,4.0361203607290008E-2,null,null,9.4369613261733321E-3,null,null,null,null,{"$f":"SUM(M60:AA60)","v":0.90770611609411844},{"$f":"AD60-V60","v":2.2961983281501261},{"$f":"AB60+L60","v":2.2961983281501261}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-9532},{"$f":"SUM(E28:E29)","v":-3440},null,null,{"$f":"SUM(H28:H29)","v":-50087.4},-2823.3,-11906.4,-15651.1,-93440.2,0,-129.4,null,null,null,null,{"$f":"SUM(S28:S29)","v":-13.5},null,{"$f":"SUM(U28:U29)","v":-6861.7},78865.654170249341,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,-102.1,71758.954170249344,-100546.90000000001,-21681.245829750653,null,0,0,0,0,0,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":1838.2230706890914},0,0,0,0,5239.258826641928,0,0,7077.4818973310203,7045.5448188936343,45.224324814806408,0,9478.3790701373291,0,0,0,0,0,40819.111220704704,510.60023371280784,14.439082221022447,0,0,0,57913.298750484304,24171.669427110617,64990.780647815322]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":17960.687394744247},3440,0,0,50087.4,2823.3,31730.791996309461,15651.1,121693.27939105371,1479.7562008803998,608.72966862837382,0,30.47406316577144,0,0,341.96196662876173,0,6861.7,{"$f":"V37","v":3793.6029226424234},0,0,3749.655805114402,0,102.1,null,null,59795.605847864499]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":37238.719032506051},8241.2408709767569,0,0,50087.4,17960.475823393626,54446.30000000001,26783.443542653447,194757.5792695299,58508.893246212596,4929.4959815575512,13690.416488969766,11062.166677147057,0,6324.109676350814,2483.0194446072051,10028.405583369282,6861.7,-10457.90749711798,5911.2917867068645,22171.576970143793,11580.819667699825,0,229.58747556176183,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":338081.15477073845}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2035 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":22388712.033600003},{"$f":"SUM(E82:E91)","v":13840890.912},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":36229602.945599996},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":419331.46608000004},null,null,null,null,{"$f":"SUM(S82:S91)","v":25095.679200000002},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":32590442.815228552},null,{"$f":"SUM(AA82:AA91)","v":344970.12995999999},{"$f":"SUM(AB82:AB91)","v":789397.2752400001},null,{"$f":"SUM(AD82:AD91)","v":37019000.22084},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":13110240.832632475},{"$f":"SUM(AL82:AL91)","v":19480201.982596077},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":28016824.363228552},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":13110240.832632475},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":14906583.530596076}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":4573618.4520000005},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":4573618.4520000005}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":22388712.033600003},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":13685180.88924},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":36073892.922839999},{"$f":"SUM(AI87:AJ87)","v":0},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":419331.46608000004},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":419331.46608000004},null,{"$f":"AB87+L87","v":36493224.388920002},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":155710.02276000002},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":155710.02276000002},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":25095.679200000002},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":0},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":344970.12995999999},{"$f":"SUM(M88:AA88)","v":370065.80916},null,{"$f":"AB88+L88","v":525775.83192000003},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":76312657.68109709},{"$f":"SUM(E94:E95)","v":4222253.8228388922},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":3922732.6128214826},{"$f":"SUM(C93:K93)","v":84457644.116757467},{"$f":"SUM(M94:M95)","v":161294539.04403406},{"$f":"SUM(N94:N95)","v":15555110.39622291},{"$f":"SUM(O94:O95)","v":39722091.778920904},{"$f":"SUM(P94:P95)","v":29224815.129087839},null,{"$f":"SUM(R94:R95)","v":18931614.410956096},{"$f":"SUM(S94:S95)","v":4590686.5007425621},{"$f":"SUM(T94:T95)","v":522212.48521840177},null,{"$f":"SUM(V94:V95)","v":37019000.220839992},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":34857052.373567685},null,{"$f":"SUM(AA94:AA95)","v":430748.00208436151},{"$f":"SUM(M93:AA93)-V93","v":305128870.12083489},{"$f":"AB93+L93","v":389586514.23759234},{"$f":"AC93+V93","v":426605514.45843232},null,{"$f":"SUM(AF94:AF95)","v":0},0,3922732.6128214826,161294539.04403406,0,9333286.2530751135,24044243.493236315,5587066.1938848374]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":11235260.09248583},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":11235260.09248583},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":39215668.551089421},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":41832461.740710862},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":81048130.29180029},{"$f":"AB94+L94","v":92283390.384286121},{"$f":"AC94+V94","v":92283390.384286121},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":65077397.588611253},{"$f":"SUM(E96:E101)+E106","v":4222253.8228388922},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":3922732.6128214826},{"$f":"SUM(C95:K95)","v":73222384.024271637},{"$f":"SUM(M96:M101)+M106","v":161294539.04403406},{"$f":"SUM(N96:N101)+N106","v":15555110.39622291},{"$f":"SUM(O96:O101)+O106","v":39722091.778920904},{"$f":"SUM(P96:P101)+P106","v":29224815.129087839},null,{"$f":"SUM(R96:R101)+R106","v":18931614.410956096},{"$f":"SUM(S96:S101)+S106","v":4590686.5007425621},{"$f":"SUM(T96:T101)+T106","v":522212.48521840177},null,{"$f":"SUM(V96:V101)+V106","v":37019000.220839992},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":34857052.373567685},null,{"$f":"SUM(AA96:AA101)+AA106","v":430748.00208436151},305128870.12083489,{"$f":"AB95+L95","v":378351254.14510655},{"$f":"AC95+V95","v":415370254.36594653},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,3922732.6128214826,161294539.04403406,0,9333286.2530751135,24044243.493236315,5587066.1938848374]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":19797257.123600837},null,null,null,null,null,null,null,19797257.123600837,{"$f":"SUM(AI96:AJ96)","v":4115730.155436405},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":1553307.6714186755},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":80508.537635007146},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":610590.82547529705},null,null,{"$f":"V37/V$34*$AD$123","v":2052916.4350656534},null,null,{"$f":"SUM(AK96:AM96)","v":9042657.9407153167},null,null,15402795.130680699,35200052.254281536,37252968.689347193,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":4115730.155436405},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":9042657.9407153167}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":3243950.3336217161},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,3243950.3336217161,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":21752986.725117404},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,{"$f":"V38/V$34*$AD$123","v":10607719.759050502},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,21752986.7251174,24996937.058739118,35604656.817789622]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":976839.4443342915},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,976839.4443342915,{"$f":"SUM(AI98:AJ98)","v":14348.016077141736},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":42061.451548815799},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1410582.5766544794},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":7917576.0319746118},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1466992.0442804378,2443831.4886147291,10361407.52058934,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":14348.016077141736},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":96819.011718562659},null,null,null,null,null,null,null,96819.011718562659,{"$f":"SUM(AI99:AJ99)","v":4126.7596065445741},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":32007.277120581213},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":598255.51918688451},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":1817493.0803471855},null,null,null,null,null,634389.55591401039,731208.56763257307,2548701.6479797587,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":4126.7596065445741},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":19369981.819150571},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":72484.45855680776},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":1278828.0757682002},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":1746561.5426104309},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,20721294.353475578,20721294.353475578,22467855.896086007,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":19369981.819150571},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":4938644.081615516},null,null,null,null,null,null,null,4938644.081615516,{"$f":"SUM(M102:M105)","v":134183789.85148081},{"$f":"SUM(N102:N105)","v":4458030.2874275278},{"$f":"SUM(O102:O105)","v":39722091.778920904},null,null,{"$f":"SUM(R102:R105)","v":18926911.101383813},null,null,null,{"$f":"SUM(V102:V105)","v":437420.83611810335},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,197290823.01921302,202229467.10082853,202666887.93694663,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":134183789.85148081},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":4938644.081615516},null,null,null,null,null,null,null,4938644.081615516,{"$f":"SUM(AI102:AJ102)","v":129002440.26938848},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":39508988.620525733},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":205851.55528503453},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,168511428.88991421,173450072.97152972,173655924.52681476,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":129002440.26938848},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":3406208.5464438368},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":231569.28083306883},null,null,null,null,null,3406208.5464438368,3406208.5464438368,3637777.8272769055,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":3406208.5464438368},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":213103.15839516988},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":18926911.101383813},null,null,null,null,null,null,null,null,null,19140014.259778984,19140014.259778984,19140014.259778984]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":1775141.0356484896},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":4458030.2874275278},null,null,null,null,null,null,null,null,null,null,null,null,null,6233171.3230760172,6233171.3230760172,6233171.3230760172,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":1775141.0356484896},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":36023887.593720332},{"$f":"SUM(E107:E117)","v":4222253.8228388922},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":3922732.6128214826},44168874.029380709,{"$f":"SUM(M107:M117)","v":3606562.4422825747},{"$f":"SUM(N107:N117)","v":9397219.2501505017},null,{"$f":"SUM(P107:P117)","v":4103653.6947258683},null,{"$f":"SUM(R107:R117)","v":4703.3095722834305},{"$f":"SUM(S107:S117)","v":3980095.6752672652},{"$f":"SUM(T107:T117)","v":522212.48521840177},null,{"$f":"SUM(V107:V117)","v":12439312.535673512},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":25814394.432852373},null,{"$f":"SUM(AA107:AA117)","v":430748.00208436151},47859589.292153627,92028463.321534336,104467775.85720785,null,{"$f":"SUM(AF107:AF117)","v":0},0,3922732.6128214826,3606562.4422825747,0,290628.31235979771,24044243.493236315,5587066.1938848374]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":19223.006402160001},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":603455.60143656004},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":3553560.2831108398},4176238.8909495599,{"$f":"SUM(AI107:AJ107)","v":124163.66699567475},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":46438.853489280009},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":48717.154300320006},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":183579.49464120003},null,{"$f":"V48/V$34*$AD$123","v":323258.05754254747},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":12295124.100791998},null,null,12698023.270218473,16874262.161168031,17197520.218710579,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":3553560.2831108398},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":124163.66699567475},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":12295124.100791998}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":4034274.830017827},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},4034274.830017827,213814.18576983101,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":65471.236021446246},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":3980095.6752672652},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1144318.107358254,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":430748.00208436151},4690129.0991429035,8724403.9291607309,9868722.0365189854,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":213814.18576983101},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":236426.75327663589}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":236217.83844549776},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},236217.83844549776,19988.688692050833,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":4696.0349457487746},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":22693.297020713224},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,364771.72634246142,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,47378.020658512833,283595.85910401063,648367.58544647205,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":19988.688692050833},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":505187.79038471793}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":4982734.6629987173},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":699994.05110808951},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},5682728.7141068066,1157699.2832011031,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":974854.67710999399},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":189706.10200357859},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":3369.8107634978069},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":338632.99057720171},null,804615.36788051843,null,null,{"$f":"SUM(AK110:AM110)","v":2058766.1903186869},null,null,4723029.0539740622,10405757.768080868,11210373.135961385,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1157699.2832011031},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2058766.1903186869}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":3201261.6469787504},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},3201261.6469787504,18167.050102412537,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":2707363.6813649903},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":78395.273164143655},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1742387.649380194,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,2803926.0046315473,6005187.6516102981,7747575.3009904921,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":18167.050102412537},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3365929.0229672249}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":8045483.4922717772},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":671872.82515643723},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":369172.32971064275},9086528.6471388564,147123.92979384289,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":1228373.1263198894},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":1184502.7307828355},null,null,null,null,null,1325939.1545816588,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,6204205.2207550155,null,null,8764205.0076515824,17850733.654790439,19176672.809372097,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":369172.32971064275},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":147123.92979384289},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":290628.31235979771},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":326510.71451038006},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":5587066.1938848374}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":3806826.5526102618},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":491658.4343816514},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,4298484.9869919131,1331323.1646344019,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":1466531.7672008399},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":829318.5255772802},null,null,null,null,null,2052084.1685410927,null,null,564089.79864437762,null,null,4191263.2560569001,8489748.2430488132,10541832.411589906,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":1331323.1646344019},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":564089.79864437762}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":964862.02556750528},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,964862.02556750528,21946.765902488172,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":163413.68533489274},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":195976.28058889045},null,null,null,null,null,457260.28818446351,null,null,null,null,null,381336.7318262714,1346198.7573937767,1803459.0455782402,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":21946.765902488172},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":3264544.8755834764},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":937806.5646487968},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,4202351.4402322732,19389.365173796716,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":1879771.1295701002},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":195121.52643103895},null,null,null,null,null,1882071.2594463849,null,null,null,null,null,2094282.0211749361,6296633.4614072088,8178704.7208535932,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":19389.365173796716},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":3298158.6740855998},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":173870.17550483946},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,3472028.8495904393,86657.72088364292,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":345585.95511058584},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":692203.44313962548},null,null,null,null,null,283411.82328943611,null,null,{"$f":"SUM(AK116:AM116)","v":2833480.6078339396},null,null,3957927.7269677939,7429956.5765582332,7713368.3998476695,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":86657.72088364292},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2833480.6078339396}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":4170299.9887587549},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":643596.17060251767},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,4813896.1593612731,466288.62113333034,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":580190.33970418293},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":601548.1256959961},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":1333.4988087856236},null,null,null,2059194.933126501,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1858728.514508351},null,null,{"$f":"SUM(M117:AA117)-V117","v":3508089.0998506462},8321985.2592119193,10381180.19233842,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":466288.62113333034},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1858728.514508351}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":22388712.033600003},{"$f":"SUM(E87:E88)","v":13840890.912},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,36229602.945599996,0,419331.46608000004,null,null,null,null,{"$f":"SUM(S87:S88)","v":25095.679200000002},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,344970.12995999999,789397.2752400001,0,37019000.22084,null,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":4317608.7896745708},0,0,0,0,0,0,0,4317608.7896745708,19388456.594834257,146553.18722620478,0,25040652.896726966,0,0,0,0,0,22089350.413982727,0,0,0,0,0,44575662.678787425,48893271.468462005,70982621.882444739]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},42185969.157200843,13840890.912,0,0,0,0,0,0,56026860.069200829,4115730.155436405,1972639.1374986754,0,80508.537635007146,0,0,635686.50467529707,0,0,2052916.4350656534,0,0,9042657.9407153167,0,344970.12995999999,16192192.405920699,35200052.254281536,74271968.910187185]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":22388712.033600003},{"$f":"SUM(E87:E88)","v":13840890.912},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,36229602.945599996,0,419331.46608000004,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":25095.679200000002},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":37019000.220839992},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":344970.12995999999},{"$f":"SUM(M123:AA123)-V123","v":789397.27524000406},null,{"$f":"SUM(AD87:AD88)","v":37019000.22084},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":76312657.68109709},{"$f":"E93","v":4222253.8228388922},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,3922732.6128214826,84457644.116757467,161294539.04403406,15555110.39622291,39722091.778920904,29224815.129087839,null,{"$f":"R93","v":18931614.410956096},{"$f":"S93","v":4590686.5007425621},{"$f":"T93","v":522212.48521840177},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":34857052.373567685},null,{"$f":"AA93","v":430748.00208436151},{"$f":"SUM(M124:AA124)-V124","v":305128870.12083489},{"$f":"AB124+L124","v":389586514.23759234},{"$f":"AC124+V124","v":389586514.23759234},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":98701369.714697093},{"$f":"SUM(E123:E124)","v":18063144.734838892},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,3922732.6128214826,120687247.06235746,161294539.04403406,15974441.862302911,39722091.778920904,29224815.129087839,null,{"$f":"SUM(R123:R124)","v":18931614.410956096},{"$f":"SUM(S123:S124)","v":4615782.1799425622},{"$f":"SUM(T123:T124)","v":522212.48521840177},null,{"$f":"SUM(V123:V124)","v":37019000.220839992},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":34857052.373567685},null,{"$f":"SUM(AA123:AA124)","v":775718.13204436144},{"$f":"SUM(AB123:AB124)","v":305918267.39607489},{"$f":"SUM(AC123:AC124)","v":389586514.23759234},{"$f":"SUM(AD123:AD124)","v":426605514.45843232},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2040","index":9,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2040"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2040 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12246645732229497]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2040!B25","v":233572.6},{"$f":"[1]consolidado2040!C25","v":56659.7},{"$f":"[1]consolidado2040!D25","v":7155.3},{"$f":"[1]consolidado2040!E25","v":0},{"$f":"[1]consolidado2040!F25","v":7719.6},{"$f":"[1]consolidado2040!G25","v":53969.9},{"$f":"[1]consolidado2040!H25","v":31392.5},{"$f":"[1]consolidado2040!I25","v":86709.6},{"$f":"[1]consolidado2040!J25","v":44931},{"$f":"SUM(C14:K14)","v":522110.19999999995},{"$f":"[1]consolidado2040!L25","v":0},{"$f":"[1]consolidado2040!M25","v":0},{"$f":"[1]consolidado2040!N25","v":0},{"$f":"[1]consolidado2040!O25","v":0},{"$f":"[1]consolidado2040!P25","v":0},{"$f":"[1]consolidado2040!Q25","v":0},{"$f":"[1]consolidado2040!R25","v":0},{"$f":"[1]consolidado2040!S25","v":0},{"$f":"[1]consolidado2040!T25","v":0},{"$f":"[1]consolidado2040!U25","v":0},{"$f":"[1]consolidado2040!V25","v":0},{"$f":"[1]consolidado2040!W25","v":0},{"$f":"[1]consolidado2040!X25","v":0},{"$f":"[1]consolidado2040!Y25","v":0},{"$f":"[1]consolidado2040!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":522110.19999999995},{"$f":"AB14+L14","v":522110.19999999995}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2040!B26","v":17602.2},{"$f":"[1]consolidado2040!C26","v":18713.599999999999},{"$f":"[1]consolidado2040!D26","v":7582.2},{"$f":"[1]consolidado2040!E26","v":15929.6},{"$f":"[1]consolidado2040!F26","v":0},{"$f":"[1]consolidado2040!G26","v":0},{"$f":"[1]consolidado2040!H26","v":0},{"$f":"[1]consolidado2040!I26","v":0},{"$f":"[1]consolidado2040!J26","v":0},{"$f":"SUM(C15:K15)","v":59827.6},{"$f":"[1]consolidado2040!L26","v":0},{"$f":"[1]consolidado2040!M26","v":0},{"$f":"[1]consolidado2040!N26","v":0},{"$f":"[1]consolidado2040!O26","v":4056.2},{"$f":"[1]consolidado2040!P26","v":8134.8},{"$f":"[1]consolidado2040!Q26","v":1531.2},{"$f":"[1]consolidado2040!R26","v":0},{"$f":"[1]consolidado2040!S26","v":0},{"$f":"[1]consolidado2040!T26","v":0},{"$f":"[1]consolidado2040!U26","v":0},{"$f":"[1]consolidado2040!V26","v":0},{"$f":"[1]consolidado2040!W26","v":0},{"$f":"[1]consolidado2040!X26","v":6928},{"$f":"[1]consolidado2040!Y26","v":6100.6},{"$f":"[1]consolidado2040!Z26","v":0},{"$f":"SUM(M15:AA15)","v":26750.800000000003},86578.4,86578.4,null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":7963.2183908045981},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2040!B27","v":0},{"$f":"[1]consolidado2040!C27","v":0},{"$f":"[1]consolidado2040!D27","v":0},{"$f":"[1]consolidado2040!E27","v":0},{"$f":"[1]consolidado2040!F27","v":0},{"$f":"[1]consolidado2040!G27","v":0},{"$f":"[1]consolidado2040!H27","v":0},{"$f":"[1]consolidado2040!I27","v":0},{"$f":"[1]consolidado2040!J27","v":0},0,{"$f":"[1]consolidado2040!L27","v":0},{"$f":"[1]consolidado2040!M27","v":0},{"$f":"[1]consolidado2040!N27","v":0},{"$f":"[1]consolidado2040!O27","v":0},{"$f":"[1]consolidado2040!P27","v":0},{"$f":"[1]consolidado2040!Q27","v":0},{"$f":"[1]consolidado2040!R27","v":0},{"$f":"[1]consolidado2040!S27","v":0},{"$f":"[1]consolidado2040!T27","v":0},{"$f":"[1]consolidado2040!U27","v":0},{"$f":"[1]consolidado2040!V27","v":0},{"$f":"[1]consolidado2040!W27","v":0},{"$f":"[1]consolidado2040!X27","v":0},{"$f":"[1]consolidado2040!Y27","v":0},{"$f":"[1]consolidado2040!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":251174.80000000002},{"$f":"SUM(D14:D16)","v":75373.299999999988},14737.5,15929.6,7719.6,53969.9,31392.5,86709.6,44931,581937.79999999993,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,4056.2,8134.8,1531.2,0,0,0,0,0,0,6928,6100.6,0,26750.800000000003,608688.6,608688.6,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":7963.2183908045981}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2040!B29","v":-122686.8},{"$f":"[1]consolidado2040!C29","v":0},{"$f":"[1]consolidado2040!D29","v":0},{"$f":"[1]consolidado2040!E29","v":0},{"$f":"[1]consolidado2040!F29","v":0},{"$f":"[1]consolidado2040!G29","v":0},{"$f":"[1]consolidado2040!H29","v":0},{"$f":"[1]consolidado2040!I29","v":0},{"$f":"[1]consolidado2040!J29","v":0},-122686.8,{"$f":"[1]consolidado2040!L29","v":-302.8},{"$f":"[1]consolidado2040!M29","v":-11084.8},{"$f":"[1]consolidado2040!N29","v":-10145},{"$f":"[1]consolidado2040!O29","v":0},{"$f":"[1]consolidado2040!P29","v":0},{"$f":"[1]consolidado2040!Q29","v":0},{"$f":"[1]consolidado2040!R29","v":0},{"$f":"[1]consolidado2040!S29","v":-931.2},{"$f":"[1]consolidado2040!T29","v":0},{"$f":"[1]consolidado2040!U29","v":0},{"$f":"[1]consolidado2040!V29","v":0},{"$f":"[1]consolidado2040!W29","v":-1904.3},{"$f":"[1]consolidado2040!X29","v":0},{"$f":"[1]consolidado2040!Y29","v":0},{"$f":"[1]consolidado2040!Z29","v":0},-24368.1,-147054.9,-147054.9,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2040!B30","v":0},{"$f":"[1]consolidado2040!C30","v":-3371.7},{"$f":"[1]consolidado2040!D30","v":0},{"$f":"[1]consolidado2040!E30","v":0},{"$f":"[1]consolidado2040!F30","v":0},{"$f":"[1]consolidado2040!G30","v":0},{"$f":"[1]consolidado2040!H30","v":0},{"$f":"[1]consolidado2040!I30","v":0},{"$f":"[1]consolidado2040!J30","v":0},-3371.7,{"$f":"[1]consolidado2040!L30","v":0},{"$f":"[1]consolidado2040!M30","v":0},{"$f":"[1]consolidado2040!N30","v":0},{"$f":"[1]consolidado2040!O30","v":0},{"$f":"[1]consolidado2040!P30","v":0},{"$f":"[1]consolidado2040!Q30","v":0},{"$f":"[1]consolidado2040!R30","v":0},{"$f":"[1]consolidado2040!S30","v":0},{"$f":"[1]consolidado2040!T30","v":0},{"$f":"[1]consolidado2040!U30","v":0},{"$f":"[1]consolidado2040!V30","v":0},{"$f":"[1]consolidado2040!W30","v":0},{"$f":"[1]consolidado2040!X30","v":0},{"$f":"[1]consolidado2040!Y30","v":0},{"$f":"[1]consolidado2040!Z30","v":0},0,-3371.7,-3371.7]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2040!B31","v":0},{"$f":"[1]consolidado2040!C31","v":-11371.5},{"$f":"[1]consolidado2040!D31","v":0},{"$f":"[1]consolidado2040!E31","v":0},{"$f":"[1]consolidado2040!F31","v":0},{"$f":"[1]consolidado2040!G31","v":0},{"$f":"[1]consolidado2040!H31","v":0},{"$f":"[1]consolidado2040!I31","v":0},{"$f":"[1]consolidado2040!J31","v":0},-11371.5,{"$f":"[1]consolidado2040!L31","v":0},{"$f":"[1]consolidado2040!M31","v":0},{"$f":"[1]consolidado2040!N31","v":0},{"$f":"[1]consolidado2040!O31","v":0},{"$f":"[1]consolidado2040!P31","v":0},{"$f":"[1]consolidado2040!Q31","v":0},{"$f":"[1]consolidado2040!R31","v":0},{"$f":"[1]consolidado2040!S31","v":0},{"$f":"[1]consolidado2040!T31","v":0},{"$f":"[1]consolidado2040!U31","v":0},{"$f":"[1]consolidado2040!V31","v":0},{"$f":"[1]consolidado2040!W31","v":0},{"$f":"[1]consolidado2040!X31","v":0},{"$f":"[1]consolidado2040!Y31","v":0},{"$f":"[1]consolidado2040!Z31","v":0},0,-11371.5,-11371.5]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":128488.00000000001},{"$f":"D17+SUM(D18:D20)","v":60630.099999999991},14737.5,15929.6,7719.6,53969.9,31392.5,86709.6,44931,{"$f":"SUM(C21:K21)","v":444507.80000000005},{"$f":"M17+SUM(M18:M20)","v":-302.8},{"$f":"N17+SUM(N18:N20)","v":-11084.8},-10145,4056.2,8134.8,1531.2,0,-931.2,0,0,0,-1904.3,6928,6100.6,0,2382.7000000000025,446890.50000000006,446890.50000000006,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":7963.2183908045981}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-128488},{"$f":"SUM(D23:D32)","v":-19471.599999999999},-8642.2999999999993,-15929.6,-7719.6,-53970.1,-15545.4,-39692.800000000003,-29054.400000000001,{"$f":"SUM(C22:K22)","v":-318513.80000000005},{"$f":"SUM(M23:M32)","v":63581.2},{"$f":"SUM(N23:N32)","v":16819.599999999999},22536.1,7732.1,6592.8,5726.8,3424.8,12982.8,0,92532.654170249356,7769.2,27786.400000000001,7894.4000000000005,9339,328.59999999999997,285046.4541702494,-126000,-33467.345829750644,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":8660.5136045192885},{"$f":"SUM(AL23:AL32)","v":2583.6150917855439}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2040!B34","v":-128488},0,{"$f":"[1]consolidado2040!D34","v":0},{"$f":"[1]consolidado2040!E34","v":0},{"$f":"[1]consolidado2040!F34","v":0},{"$f":"[1]consolidado2040!G34","v":0},{"$f":"[1]consolidado2040!H34","v":0},{"$f":"[1]consolidado2040!I34","v":0},{"$f":"[1]consolidado2040!J34","v":-9720.4},{"$f":"SUM(C23:K23)","v":-138208.4},{"$f":"[1]consolidado2040!L34","v":63581.2},{"$f":"[1]consolidado2040!M34","v":16819.599999999999},{"$f":"[1]consolidado2040!N34","v":22160},{"$f":"[1]consolidado2040!O34","v":5095.6000000000004},{"$f":"[1]consolidado2040!P34","v":6592.8},{"$f":"[1]consolidado2040!Q34","v":5726.8},{"$f":"[1]consolidado2040!R34","v":0},{"$f":"[1]consolidado2040!S34","v":0},{"$f":"[1]consolidado2040!T34","v":0},{"$f":"[1]consolidado2040!U34","v":-385.2},{"$f":"[1]consolidado2040!V34","v":0},{"$f":"[1]consolidado2040!W34","v":0},{"$f":"[1]consolidado2040!X34","v":9439.6},{"$f":"[1]consolidado2040!Y34","v":7371.6},{"$f":"[1]consolidado2040!Z34","v":0},136402,-1421.1999999999941,-1806.3999999999942,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":8660.5136045192885},{"$f":"AP23*$Y23/AL$9","v":4359.7070458085327},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2040!B35","v":0},{"$f":"[1]consolidado2040!C35","v":-7450.1},{"$f":"[1]consolidado2040!D35","v":0},{"$f":"[1]consolidado2040!E35","v":0},{"$f":"[1]consolidado2040!F35","v":0},{"$f":"[1]consolidado2040!G35","v":0},{"$f":"[1]consolidado2040!H35","v":0},{"$f":"[1]consolidado2040!I35","v":0},{"$f":"[1]consolidado2040!J35","v":2511.4},{"$f":"SUM(C24:K24)","v":-4938.7000000000007},{"$f":"[1]consolidado2040!L35","v":0},{"$f":"[1]consolidado2040!M35","v":0},{"$f":"[1]consolidado2040!N35","v":376.1},{"$f":"[1]consolidado2040!O35","v":2636.5},{"$f":"[1]consolidado2040!P35","v":0},{"$f":"[1]consolidado2040!Q35","v":0},{"$f":"[1]consolidado2040!R35","v":0},{"$f":"[1]consolidado2040!S35","v":0},{"$f":"[1]consolidado2040!T35","v":0},{"$f":"[1]consolidado2040!U35","v":0},{"$f":"[1]consolidado2040!V35","v":0},{"$f":"[1]consolidado2040!W35","v":0},{"$f":"[1]consolidado2040!X35","v":0},{"$f":"[1]consolidado2040!Y35","v":1967.4},{"$f":"[1]consolidado2040!Z35","v":0},4980,41.299999999999272,41.299999999999272]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2040!B36","v":0},{"$f":"[1]consolidado2040!C36","v":0},{"$f":"[1]consolidado2040!D36","v":0},{"$f":"[1]consolidado2040!E36","v":0},{"$f":"[1]consolidado2040!F36","v":0},{"$f":"[1]consolidado2040!G36","v":0},{"$f":"[1]consolidado2040!H36","v":0},{"$f":"[1]consolidado2040!I36","v":0},{"$f":"[1]consolidado2040!J36","v":0},0,{"$f":"[1]consolidado2040!L36","v":0},{"$f":"[1]consolidado2040!M36","v":0},{"$f":"[1]consolidado2040!N36","v":0},{"$f":"[1]consolidado2040!O36","v":0},{"$f":"[1]consolidado2040!P36","v":0},{"$f":"[1]consolidado2040!Q36","v":0},{"$f":"[1]consolidado2040!R36","v":0},{"$f":"[1]consolidado2040!S36","v":0},{"$f":"[1]consolidado2040!T36","v":0},{"$f":"[1]consolidado2040!U36","v":0},{"$f":"[1]consolidado2040!V36","v":0},{"$f":"[1]consolidado2040!W36","v":0},{"$f":"[1]consolidado2040!X36","v":0},{"$f":"[1]consolidado2040!Y36","v":0},{"$f":"[1]consolidado2040!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2040!B37","v":0},{"$f":"[1]consolidado2040!C37","v":0},{"$f":"[1]consolidado2040!D37","v":0},{"$f":"[1]consolidado2040!E37","v":-15929.6},{"$f":"[1]consolidado2040!F37","v":0},{"$f":"[1]consolidado2040!G37","v":0},{"$f":"[1]consolidado2040!H37","v":0},{"$f":"[1]consolidado2040!I37","v":0},{"$f":"[1]consolidado2040!J37","v":0},-15929.6,{"$f":"[1]consolidado2040!L37","v":0},{"$f":"[1]consolidado2040!M37","v":0},{"$f":"[1]consolidado2040!N37","v":0},{"$f":"[1]consolidado2040!O37","v":0},{"$f":"[1]consolidado2040!P37","v":0},{"$f":"[1]consolidado2040!Q37","v":0},{"$f":"[1]consolidado2040!R37","v":3424.8},{"$f":"[1]consolidado2040!S37","v":12982.8},{"$f":"[1]consolidado2040!T37","v":0},{"$f":"[1]consolidado2040!U37","v":0},{"$f":"[1]consolidado2040!V37","v":0},{"$f":"[1]consolidado2040!W37","v":0},{"$f":"[1]consolidado2040!X37","v":-1545.2},{"$f":"[1]consolidado2040!Y37","v":0},{"$f":"[1]consolidado2040!Z37","v":446.4},15308.799999999997,-620.80000000000291,-620.80000000000291,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-1776.0919540229886},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2040!B38","v":0},{"$f":"[1]consolidado2040!C38","v":0},{"$f":"[1]consolidado2040!D38","v":0},{"$f":"[1]consolidado2040!E38","v":0},{"$f":"[1]consolidado2040!F38","v":-7719.6},{"$f":"[1]consolidado2040!G38","v":0},{"$f":"[1]consolidado2040!H38","v":0},{"$f":"[1]consolidado2040!I38","v":0},{"$f":"[1]consolidado2040!J38","v":0},-7719.6,{"$f":"[1]consolidado2040!L38","v":0},{"$f":"[1]consolidado2040!M38","v":0},{"$f":"[1]consolidado2040!N38","v":0},{"$f":"[1]consolidado2040!O38","v":0},{"$f":"[1]consolidado2040!P38","v":0},{"$f":"[1]consolidado2040!Q38","v":0},{"$f":"[1]consolidado2040!R38","v":0},{"$f":"[1]consolidado2040!S38","v":0},{"$f":"[1]consolidado2040!T38","v":7596.3},{"$f":"[1]consolidado2040!U38","v":0},{"$f":"[1]consolidado2040!V38","v":0},{"$f":"[1]consolidado2040!W38","v":0},{"$f":"[1]consolidado2040!X38","v":0},{"$f":"[1]consolidado2040!Y38","v":0},{"$f":"[1]consolidado2040!Z38","v":0},7596.3,-123.30000000000018,-123.30000000000018]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2040!B39","v":0},{"$f":"[1]consolidado2040!C39","v":-12021.5},{"$f":"[1]consolidado2040!D39","v":-8115.4},{"$f":"[1]consolidado2040!E39","v":0},{"$f":"[1]consolidado2040!F39","v":0},{"$f":"[1]consolidado2040!G39","v":-53970.1},{"$f":"[1]consolidado2040!H39","v":-4414.6000000000004},{"$f":"[1]consolidado2040!I39","v":0},{"$f":"[1]consolidado2040!J39","v":-16986.8},-95508.400000000009,{"$f":"[1]consolidado2040!L39","v":0},{"$f":"[1]consolidado2040!M39","v":0},{"$f":"[1]consolidado2040!N39","v":0},{"$f":"[1]consolidado2040!O39","v":0},{"$f":"[1]consolidado2040!P39","v":0},{"$f":"[1]consolidado2040!Q39","v":0},{"$f":"[1]consolidado2040!R39","v":0},{"$f":"[1]consolidado2040!S39","v":0},{"$f":"[1]consolidado2040!T39","v":-7596.3},{"$f":"[1]consolidado2040!U39","v":83699.254170249347},{"$f":"[1]consolidado2040!V39","v":0},{"$f":"[1]consolidado2040!W39","v":0},{"$f":"[1]consolidado2040!X39","v":0},{"$f":"[1]consolidado2040!Y39","v":0},{"$f":"[1]consolidado2040!Z39","v":0},76102.954170249344,-103104.70000000001,-19405.445829750664,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":0},{"$f":"$AI$11*M28","v":0},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2040!B40","v":0},{"$f":"[1]consolidado2040!C40","v":0},{"$f":"[1]consolidado2040!D40","v":-526.9},{"$f":"[1]consolidado2040!E40","v":0},{"$f":"[1]consolidado2040!F40","v":0},{"$f":"[1]consolidado2040!G40","v":0},{"$f":"[1]consolidado2040!H40","v":0},{"$f":"[1]consolidado2040!I40","v":-11906.4},{"$f":"[1]consolidado2040!J40","v":-4858.6000000000004},-17291.900000000001,{"$f":"[1]consolidado2040!L40","v":0},{"$f":"[1]consolidado2040!M40","v":0},{"$f":"[1]consolidado2040!N40","v":0},{"$f":"[1]consolidado2040!O40","v":0},{"$f":"[1]consolidado2040!P40","v":0},{"$f":"[1]consolidado2040!Q40","v":0},{"$f":"[1]consolidado2040!R40","v":0},{"$f":"[1]consolidado2040!S40","v":0},{"$f":"[1]consolidado2040!T40","v":0},{"$f":"[1]consolidado2040!U40","v":9218.6},{"$f":"[1]consolidado2040!V40","v":0},{"$f":"[1]consolidado2040!W40","v":0},{"$f":"[1]consolidado2040!X40","v":0},{"$f":"[1]consolidado2040!Y40","v":0},{"$f":"[1]consolidado2040!Z40","v":-117.8},9100.8000000000011,-17409.7,-8191.1,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2040!B41","v":0},{"$f":"[1]consolidado2040!C41","v":0},{"$f":"[1]consolidado2040!D41","v":0},{"$f":"[1]consolidado2040!E41","v":0},{"$f":"[1]consolidado2040!F41","v":0},{"$f":"[1]consolidado2040!G41","v":0},{"$f":"[1]consolidado2040!H41","v":-11130.8},{"$f":"[1]consolidado2040!I41","v":0},{"$f":"[1]consolidado2040!J41","v":0},-11130.8,{"$f":"[1]consolidado2040!L41","v":0},{"$f":"[1]consolidado2040!M41","v":0},{"$f":"[1]consolidado2040!N41","v":0},{"$f":"[1]consolidado2040!O41","v":0},{"$f":"[1]consolidado2040!P41","v":0},{"$f":"[1]consolidado2040!Q41","v":0},{"$f":"[1]consolidado2040!R41","v":0},{"$f":"[1]consolidado2040!S41","v":0},{"$f":"[1]consolidado2040!T41","v":0},{"$f":"[1]consolidado2040!U41","v":0},{"$f":"[1]consolidado2040!V41","v":7769.2},{"$f":"[1]consolidado2040!W41","v":0},{"$f":"[1]consolidado2040!X41","v":0},{"$f":"[1]consolidado2040!Y41","v":0},{"$f":"[1]consolidado2040!Z41","v":0},7769.2,-3361.5999999999995,-3361.5999999999995]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2040!B42","v":0},{"$f":"[1]consolidado2040!C42","v":0},{"$f":"[1]consolidado2040!D42","v":0},{"$f":"[1]consolidado2040!E42","v":0},{"$f":"[1]consolidado2040!F42","v":0},{"$f":"[1]consolidado2040!G42","v":0},{"$f":"[1]consolidado2040!H42","v":0},{"$f":"[1]consolidado2040!I42","v":-27786.400000000001},{"$f":"[1]consolidado2040!J42","v":0},-27786.400000000001,{"$f":"[1]consolidado2040!L42","v":0},{"$f":"[1]consolidado2040!M42","v":0},{"$f":"[1]consolidado2040!N42","v":0},{"$f":"[1]consolidado2040!O42","v":0},{"$f":"[1]consolidado2040!P42","v":0},{"$f":"[1]consolidado2040!Q42","v":0},{"$f":"[1]consolidado2040!R42","v":0},{"$f":"[1]consolidado2040!S42","v":0},{"$f":"[1]consolidado2040!T42","v":0},{"$f":"[1]consolidado2040!U42","v":0},{"$f":"[1]consolidado2040!V42","v":0},{"$f":"[1]consolidado2040!W42","v":27786.400000000001},{"$f":"[1]consolidado2040!X42","v":0},{"$f":"[1]consolidado2040!Y42","v":0},{"$f":"[1]consolidado2040!Z42","v":0},27786.400000000001,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2040!B43","v":0},{"$f":"[1]consolidado2040!C43","v":0},{"$f":"[1]consolidado2040!D43","v":0},{"$f":"[1]consolidado2040!E43","v":0},{"$f":"[1]consolidado2040!F43","v":0},{"$f":"[1]consolidado2040!G43","v":0},{"$f":"[1]consolidado2040!H43","v":0},{"$f":"[1]consolidado2040!I43","v":0},{"$f":"[1]consolidado2040!J43","v":0},0,{"$f":"[1]consolidado2040!L43","v":0},{"$f":"[1]consolidado2040!M43","v":0},{"$f":"[1]consolidado2040!N43","v":0},{"$f":"[1]consolidado2040!O43","v":0},{"$f":"[1]consolidado2040!P43","v":0},{"$f":"[1]consolidado2040!Q43","v":0},{"$f":"[1]consolidado2040!R43","v":0},{"$f":"[1]consolidado2040!S43","v":0},{"$f":"[1]consolidado2040!T43","v":0},{"$f":"[1]consolidado2040!U43","v":0},{"$f":"[1]consolidado2040!V43","v":0},{"$f":"[1]consolidado2040!W43","v":0},{"$f":"[1]consolidado2040!X43","v":0},{"$f":"[1]consolidado2040!Y43","v":0},{"$f":"[1]consolidado2040!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},-500.29874940439186,-55.437915415635871,0,0,0,-20.608873356206459,0,-1610.965413630227,-2187.3109518064612,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":503.28667078846775},-2.3417695909338363,0,-6.6210657366464147,-0.15033477476572443,-0.23570049752311206,0,-14.713357192547846,0,-11889.417824993914,-95.636671751564791,-9.4753066320890866E-2,-1059.3596178634907,-0.3066912332760694,-106.85332029761528,-12672.444436210133,-2970.3375630226801,-14859.755388016594,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-1217.6547331764261},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},{"$f":"SUM(D35:D36)","v":40658.201250595601},6039.7620845843649,0,0,0,15826.491126643792,47016.800000000003,14265.634586369768,{"$f":"SUM(C34:K34)","v":123806.88904819352},{"$f":"SUM(M35:M36)","v":63782.037535749805},5732.4582304090645,12391.580685011004,11782.041398961432,14727.449665225235,7257.7642995024771,3424.9335521382786,12037.083878749585,0,80643.236345255442,7673.5878576932091,25882.005246933681,13763.143494777958,15439.293308766724,221.74667970238468,274758.36217887624,317922.01488181431,398565.25122706976,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":7061.7658804956118},{"$f":"SUM(AL35:AL36)","v":8182.6985683597122},{"$f":"SUM(AM35:AM36)","v":2318.0958934339433}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2040!B46","v":0},{"$f":"[1]consolidado2040!C46","v":5797.2670784159181},{"$f":"[1]consolidado2040!D46","v":0},{"$f":"[1]consolidado2040!E46","v":0},{"$f":"[1]consolidado2040!F46","v":0},{"$f":"[1]consolidado2040!G46","v":0},{"$f":"[1]consolidado2040!H46","v":0},{"$f":"[1]consolidado2040!I46","v":0},{"$f":"[1]consolidado2040!J46","v":0},{"$f":"SUM(C35:K35)","v":5797.2670784159181},{"$f":"[1]consolidado2040!L46","v":0},{"$f":"[1]consolidado2040!M46","v":0},{"$f":"[1]consolidado2040!N46","v":0},{"$f":"[1]consolidado2040!O46","v":0},{"$f":"[1]consolidado2040!P46","v":14727.449665225235},{"$f":"[1]consolidado2040!Q46","v":0},{"$f":"[1]consolidado2040!R46","v":0},{"$f":"[1]consolidado2040!S46","v":0},{"$f":"[1]consolidado2040!T46","v":0},{"$f":"[1]consolidado2040!U46","v":0},{"$f":"[1]consolidado2040!V46","v":0},{"$f":"[1]consolidado2040!W46","v":976.26524463819499},{"$f":"[1]consolidado2040!X46","v":0},{"$f":"[1]consolidado2040!Y46","v":15439.293308766724},{"$f":"[1]consolidado2040!Z46","v":0},31143.008218630152,36940.275297046072,36940.275297046072,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},34860.934172179681,6039.7620845843649,0,0,0,15826.491126643792,47016.800000000003,14265.634586369768,{"$f":"SUM(C36:K36)","v":118009.6219697776},{"$f":"SUM(M37:M42)+M47+M59","v":63782.037535749805},5732.4582304090645,12391.580685011004,11782.041398961432,0,7257.7642995024771,3424.9335521382786,12037.083878749585,0,80643.236345255442,7673.5878576932091,24905.740002295486,13763.143494777958,0,221.74667970238468,{"$f":"SUM(M36:AA36)","v":243615.35396024614},280981.73958476825,361624.97593002371,null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":7061.7658804956118},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":8182.6985683597122},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2318.0958934339433}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2040!B48","v":0},{"$f":"[1]consolidado2040!C48-[1]consolidado2040!$C$34","v":10250.141704094403},{"$f":"[1]consolidado2040!D48","v":0},{"$f":"[1]consolidado2040!E48","v":0},{"$f":"[1]consolidado2040!F48","v":0},{"$f":"[1]consolidado2040!G48","v":0},{"$f":"[1]consolidado2040!H48","v":0},{"$f":"-[1]consolidado2040!I44","v":22229.184563518185},{"$f":"[1]consolidado2040!J48","v":0},{"$f":"SUM(C37:K37)","v":32479.326267612589},{"$f":"[1]consolidado2040!L48","v":1600.3913026702648},{"$f":"[1]consolidado2040!M48","v":572.44526572109044},{"$f":"[1]consolidado2040!N48","v":0},{"$f":"[1]consolidado2040!O48","v":32.46005101127048},{"$f":"[1]consolidado2040!P48","v":0},{"$f":"[1]consolidado2040!Q48","v":0},{"$f":"[1]consolidado2040!R48","v":455.5381868180034},{"$f":"[1]consolidado2040!S48","v":0},{"$f":"[1]consolidado2040!T48","v":0},{"$f":"[1]consolidado2040!U48-[1]consolidado2040!$U$25","v":4472.1311828092003},{"$f":"[1]consolidado2040!V48","v":0},{"$f":"[1]consolidado2040!W48","v":0},{"$f":"[1]consolidado2040!X48","v":4469.2353232108053},{"$f":"[1]consolidado2040!Y48","v":0},{"$f":"[1]consolidado2040!Z48","v":0},11602.201312240635,39609.396397044024,44081.527579853224,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1404.3970495028248},{"$f":"$AI$11*M37","v":195.99425316744004},{"$f":"AO37*$Y37/AK$9","v":6854.655403697554},null,null,null,1]
[null,"    RESIDENCIAL  ",null,1905.6766624896957,null,null,null,null,3325.5854768549871,null,null,{"$f":"SUM(C38:K38)","v":5231.2621393446825},null,null,null,8371.4280553514272,null,0,null,null,null,21518.885447116136,414.57307035962759,null,null,null,null,30304.886572827192,14017.263265055739,35536.148712171875]
[null,"    COMERCIAL  ",null,521.95673964783055,null,null,null,null,70.819212057224178,null,null,592.77595170505469,4.0659709824620496,10.341271041495681,null,572.97861583868348,null,null,null,null,null,17295.280466446544,47.834838855338234,null,null,null,null,17930.501163164525,1227.9966484230354,18523.277114869579,null,null,null,null,3.5699225226016793,0.49604845986037027]
[null,"    PÚBLICO",null,42.440285810798166,null,null,null,null,null,null,null,42.440285810798166,0.99843325620817036,9.7466473695851992,null,224.39652648897163,null,null,null,null,null,3355.0650423040379,null,null,null,null,null,3590.206649418803,277.58189292556335,3632.6469352296012,null,null,null,null,0.8766243989507736,0.12180885725739676]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,1242.6203976146721,null,null,1242.6203976146721,7562.4837801300382,23.820981677616949,null,641.93426692949765,null,null,null,null,null,3626.5561190493313,10.646075960758766,15.924152457273987,null,null,null,11881.365376204516,9497.4296547698559,13123.985773819188,null,null,null,null,6496.1735671317037,1066.3102129983345]
[null,"    TRANSPORTES - TOTAL  ",null,2222.9542135942283,null,null,null,null,null,null,null,2222.9542135942283,52432.13108041849,1568.0506610079547,12391.580685011004,null,null,7255.7411433836087,null,null,null,1301.402933660007,null,24889.815849838211,null,null,null,99838.722353319274,100760.2736332535,102061.67656691351,null,null,null,null,45106.66790981427,7325.4631706042219]
[null,"      RODOVIÁRIO  ",null,2222.9542135942283,null,null,null,null,null,null,null,2222.9542135942283,50330.67111177036,null,12308.077677244457,null,null,null,null,null,null,818.10809126440824,null,24889.815849838211,null,null,null,88346.67273011744,89751.518852447261,90569.626943711672,null,null,null,null,43209.084965893373,7121.5861458769878]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,1440.8682656648632,null,null,null,null,null,null,null,null,483.29484239559878,null,null,null,null,null,1924.163108060462,1440.8682656648632,1924.163108060462,null,null,null,null,1236.9912409376291,203.87702472723413]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,83.503007766547782,null,null,7255.7411433836087,null,null,null,null,null,null,null,null,null,7339.2441511501565,7339.2441511501565,7339.2441511501565,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,660.59170298327172,1568.0506610079547,null,null,null,null,null,null,null,null,null,null,null,null,null,2228.6423639912264,2228.6423639912264,2228.6423639912264,null,null,null,null,660.59170298327172,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":19917.764566542726},6039.7620845843649,null,null,null,{"$f":"SUM(I48:I59)","v":11187.466040116908},24787.615436481818,14265.634586369768,76198.242714095584,{"$f":"SUM(M48:M59)","v":2181.9669682923386},3548.0534035913215,null,{"$f":"SUM(P48:P59)","v":1938.8438833415798},null,{"$f":"SUM(R48:R59)","v":2.0231561188680502},2969.3953653202752,12037.083878749585,null,{"$f":"SUM(V48:V59)","v":29073.915153870181},7200.5338725174843,null,{"$f":"SUM(Y48:Y59)","v":9293.9081715671527},null,{"$f":"SUM(AA48:AA59)","v":221.74667970238468},68467.470533071159,115591.79809329656,144665.71324716674,null,{"$f":"SUM(AF48:AF59)","v":11096.30772574846},2419.4445926566864,749.88226796462141,1914.7492036913072,267.21776460103104,207.11047679805793,8182.6985683597122,2318.0958934339433]
[null,"      CIMENTO  ",null,36.860799999999998,194.85040000000001,null,null,null,72.550700000000006,null,{"$f":"SUM(AF48:AH48)","v":895.1046634953168},1199.3665634953168,566.05709999999999,17.950299999999999,null,23.319800000000001,null,null,null,51.821899999999999,null,756.26340000000005,336.84249999999997,null,3731.1788999999999,null,null,5483.4339,5926.5370634953169,6682.8004634953168,null,null,219.43327822102478,675.67138527429199,{"$f":"(1-$AI$11)*M48","v":496.73409232086794},{"$f":"$AI$11*M48","v":69.323007679132061},null,{"$f":"AP48*$Y48/AL$9","v":4288.7113793103445},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,2333.9487815008933,3340.2115728956046,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},5674.1603543964975,94.728203239299631,0,null,31.572668220095338,null,null,2969.3953653202752,11441.449229605316,null,2649.0057070105727,6392.4254201634558,null,72.215947984765563,null,221.74667970238468,23872.539221246167,26897.69386863209,29546.699575642662,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":83.127175780076257},{"$f":"$AI$11*M49","v":11.601027459223372},null,{"$f":"AP49*$Y49/AL$9","v":83.006836764098352},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,97.666113753475301,0,null,null,null,61.877503576688156,null,null,159.54361733016344,22.528290101834511,1.6723649615321123,null,9.947688133251356,null,0,null,75.256423268945042,null,789.2350510210822,413.40861849073809,null,136.13050786871392,null,null,1448.1789438460974,818.4875101551786,1607.7225611762608,null,null,null,null,19.769330223533913,2.7589598783005962,null,156.47184812495854,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,2874.6238510553308,239.13004779931035,null,null,null,null,null,null,3113.7538988546412,528.66033652693125,304.04065179197823,null,90.473623668620689,null,1.434110500754717,null,96.910017088500013,null,1881.9572908324101,null,null,506.54044936838875,null,null,3410.0164797775838,4641.8130877998155,6523.7703786322254,null,null,null,null,463.91717798566572,64.743158541265515,null,582.23040157286061,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,1686.0046122031342,1360.3657340498823,null,null,null,null,null,null,3046.3703462530166,8.0753336723612907,1039.9745103083544,null,36.797707331640247,null,null,null,371.64630878682362,null,3953.1373202225859,10.51829175811765,null,1019.4147412109419,null,null,6439.5642132908251,5532.7972393212567,9485.9345595438426,null,null,null,null,7.0863761658117648,0.98895750654952552,null,1171.7410818516573,null,null,null,1]
[null,"      QUÍMICA  ",null,4331.5842076901872,190.48874229444124,null,null,null,82.733059280654231,null,{"$f":"SUM(AF53:AH53)","v":211.31552928984843},4816.1215385551304,66.898474274605903,389.04878968153452,null,585.40752911289349,null,null,null,null,null,3149.8505973832671,34.070223167151767,null,2264.5849797034002,null,null,6489.8605933228537,8156.1315344947161,11305.982131877983,null,null,137.10464659951899,74.210882690329427,58.705655129928232,8.1928191446776708,{"$f":"AO53*$Y53/AK$9","v":207.11047679805793},103.0167386312601,{"$f":"AQ53*$Y53/AM$9","v":2318.0958934339433},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,2240.9899708506659,173.36038343853161,null,null,null,3856.6599438438689,24709.059746254054,{"$f":"SUM(AF54:AH54)","v":1.7780844236643412},30981.848128810787,553.09131600382966,697.72544535851625,null,404.42246881901622,null,null,null,null,null,4903.7031093143823,null,null,188.23811813552913,null,null,6747.1804576312743,32825.325477127677,37729.028586442058,null,null,1.7780844236643412,null,485.3561819571147,67.735134046714961,null,216.36565302934383,null,null,null,1]
[null,"      TÊXTIL  ",null,443.30105528538309,null,null,null,null,67.823734273588343,null,null,511.12478955897143,7.534270623725325,20.121317701259372,null,70.872836187507716,null,null,null,null,null,805.17238907097953,null,null,null,null,null,903.70081358347193,609.65321407146394,1414.8256031424435,null,null,null,null,6.6115751919302461,0.92269543179507818]
[null,"      PAPEL E CELULOSE  ",null,1775.0719424880488,297.9617318995692,null,null,null,3405.2769359950776,63.871924143258632,{"$f":"SUM(AF56:AH56)","v":13088.39473330558},18630.577267831533,9.4596310414723579,703.25520770333219,null,95.86879814522608,null,null,null,null,null,4410.2680405911151,null,null,null,null,null,5218.851677481146,19439.160904721564,23849.42894531268,null,11096.30772574846,1992.0870075571206,null,8.3011435402472262,1.1584875012251312]
[null,"      CERÂMICA ",null,1732.6045658657918,49.867267898944341,null,null,null,3122.271936463731,14.683766084506686,{"$f":"SUM(AF57:AH57)","v":69.041575855357877},4988.4691121683318,38.681958728130347,122.77065665129267,null,301.84383435256058,null,null,null,null,null,611.7815646772882,null,null,913.4161167144116,null,null,1988.4941311236835,6365.1816786147274,6976.9632432920152,null,null,69.041575855357877,null,33.944716280408997,4.7372424477213508,null,{"$f":"AP57*$Y57/AL$9","v":1049.9035824303583},null,null,null,1]
[null,"      OUTROS  ",null,2365.108665849817,193.52620430808184,null,null,null,518.27222668329841,null,null,3076.9070968411975,286.25205408014801,251.4941594335225,null,288.31692937076792,null,0.58904561811333334,null,null,null,5163.540683746498,13.268818938020255,null,462.18841058100253,null,null,6465.6501017680721,4379.0165148627711,9542.5571986092691,null,null,null,null,251.19577911572227,35.056274964425718,null,{"$f":"AP58*$Y58/AL$9","v":531.25104664483047},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",null,null,null,null,null,0.19999999999708962,null,null,null,null,0.35086496134027811,null,0.48068501100533467,0.36246469807792892,null,null,0.13355213827844636,0.19723594213360229,null,null,2.4529444774088915E-2,null,0.10311264144820598,null,null,{"$f":"SUM(M60:AA60)","v":1.6524448370578853},{"$f":"AD60-V60","v":1.6524448370578853},{"$f":"AB60+L60","v":1.6524448370578853}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-12021.5},{"$f":"SUM(E28:E29)","v":-8642.2999999999993},null,null,{"$f":"SUM(H28:H29)","v":-53970.1},-4414.6000000000004,-11906.4,-21845.4,-112800.30000000002,0,0,null,null,null,null,{"$f":"SUM(S28:S29)","v":0},null,{"$f":"SUM(U28:U29)","v":-7596.3},92917.854170249353,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,-117.8,85203.754170249347,-120514.40000000001,-27596.545829750663,null,0,0,0,0,0,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":2470.0736879483243},0,0,0,0,4639.0250865268836,0,0,7109.0987744752074,7567.5481843687085,43.908900088697827,0,9810.7374646085809,0,0,0,0,0,45795.78707491605,473.05398517572456,15.924152457273987,0,0,0,63706.959761615035,25020.271461174194,70816.058536090248]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":22271.641704094403},8642.2999999999993,0,0,53970.1,4414.6000000000004,34135.584563518183,21845.4,145279.62626761262,1600.3913026702648,572.44526572109044,0,32.46005101127048,0,0,455.5381868180034,0,7596.3,{"$f":"V37","v":4472.1311828092003},0,0,4469.2353232108053,0,117.8,null,null,71678.07340960388]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":46882.434172179681},14682.062084584364,0,0,53970.1,20241.091126643791,58923.200000000004,36111.034586369773,230809.92196977761,63782.037535749805,5732.4582304090645,12391.580685011004,11782.041398961432,0,7257.7642995024771,3424.9335521382786,12037.083878749585,7596.3,-12274.617824993911,7673.5878576932091,24905.740002295486,13763.143494777958,0,339.54667970238467,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":389221.52175977436}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2040 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":28236036.688200001},{"$f":"SUM(E82:E91)","v":34772421.956039995},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":63008458.644239992},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":0},null,null,null,null,{"$f":"SUM(S82:S91)","v":0},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":35408457.19447846},null,{"$f":"SUM(AA82:AA91)","v":398016.46728000004},{"$f":"SUM(AB82:AB91)","v":398016.46728000004},null,{"$f":"SUM(AD82:AD91)","v":63406475.111519992},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":13617454.815549901},{"$f":"SUM(AL82:AL91)","v":21791002.378928557},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":29100749.918478459},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":13617454.815549901},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":15483295.102928557}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":6307707.2760000005},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":6307707.2760000005}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":28236036.688200001},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":32652432.007919997},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":60888468.696119994},{"$f":"SUM(AI87:AJ87)","v":0},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":0},null,{"$f":"AB87+L87","v":60888468.696119994},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":2119989.9481199998},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":2119989.9481199998},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":0},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":0},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":398016.46728000004},{"$f":"SUM(M88:AA88)","v":398016.46728000004},null,{"$f":"AB88+L88","v":2518006.4153999998},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":95497771.674752459},{"$f":"SUM(E94:E95)","v":5388229.7727647368},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":4489638.123705416},{"$f":"SUM(C93:K93)","v":105375639.57122262},{"$f":"SUM(M94:M95)","v":170404802.31812051},{"$f":"SUM(N94:N95)","v":18576507.836165346},{"$f":"SUM(O94:O95)","v":35953581.518318824},{"$f":"SUM(P94:P95)","v":31126631.136307355},null,{"$f":"SUM(R94:R95)","v":21726567.411947232},{"$f":"SUM(S94:S95)","v":6366743.2374650901},{"$f":"SUM(T94:T95)","v":666300.54579876107},null,{"$f":"SUM(V94:V95)","v":63406475.111519992},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":41412609.168463968},null,{"$f":"SUM(AA94:AA95)","v":749226.06185240112},{"$f":"SUM(M93:AA93)-V93","v":326982969.23443949},{"$f":"AB93+L93","v":432358608.8056621},{"$f":"AC93+V93","v":495765083.91718209},null,{"$f":"SUM(AF94:AF95)","v":0},0,4489638.123705416,170404802.31812051,0,11103646.063838566,29060470.196966667,6260373.7230313206]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":13616590.767994503},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":13616590.767994503},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":45197429.627381556},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":47382023.954030938},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":92579453.581412494},{"$f":"AB94+L94","v":106196044.349407},{"$f":"AC94+V94","v":106196044.349407},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":81881180.906757951},{"$f":"SUM(E96:E101)+E106","v":5388229.7727647368},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":4489638.123705416},{"$f":"SUM(C95:K95)","v":91759048.80322811},{"$f":"SUM(M96:M101)+M106","v":170404802.31812051},{"$f":"SUM(N96:N101)+N106","v":18576507.836165346},{"$f":"SUM(O96:O101)+O106","v":35953581.518318824},{"$f":"SUM(P96:P101)+P106","v":31126631.136307355},null,{"$f":"SUM(R96:R101)+R106","v":21726567.411947232},{"$f":"SUM(S96:S101)+S106","v":6366743.2374650901},{"$f":"SUM(T96:T101)+T106","v":666300.54579876107},null,{"$f":"SUM(V96:V101)+V106","v":63406475.111519992},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":41412609.168463968},null,{"$f":"SUM(AA96:AA101)+AA106","v":749226.06185240112},326982969.23443949,{"$f":"AB95+L95","v":418742018.03766763},{"$f":"AC95+V95","v":482148493.14918762},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,4489638.123705416,170404802.31812051,0,11103646.063838566,29060470.196966667,6260373.7230313206]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":24075479.533840075},null,null,null,null,null,null,null,24075479.533840075,{"$f":"SUM(AI96:AJ96)","v":4357027.8090420943},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":1855056.5110153018},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":85755.260933185957},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":846817.79257290985},null,null,{"$f":"V37/V$34*$AD$123","v":3516253.6548538096},null,null,{"$f":"SUM(AK96:AM96)","v":10777993.603902144},null,null,17922650.977465633,41998130.511305705,45514384.166159511,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":4357027.8090420943},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":10777993.603902144}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":4476043.4353371523},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,4476043.4353371523,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":22116231.333733723},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,{"$f":"V38/V$34*$AD$123","v":16919418.619172197},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,22116231.333733726,26592274.769070879,43511693.388243079]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":1225969.2759097784},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,1225969.2759097784,{"$f":"SUM(AI98:AJ98)","v":11075.394748662875},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":33511.749203717409},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1513735.4742086355},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":13598570.942112492},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1558322.6181610152,2784291.8940707939,16382862.836183287,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":11075.394748662875},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":99683.522622916513},null,null,null,null,null,null,null,99683.522622916513,{"$f":"SUM(AI99:AJ99)","v":2719.6560158435805},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":31584.821722201992},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":592826.63095264079},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":2637950.2825458921},null,null,null,null,null,627131.10869068652,726814.63131360302,3364764.913859495,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":2719.6560158435805},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":20153851.002732459},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":77193.873031993309},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":1695907.3953204458},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":2851412.6010340936},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,21926952.271084897,21926952.271084897,24778364.872118991,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":20153851.002732459},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":5221263.2975282138},null,null,null,null,null,null,null,5221263.2975282138,{"$f":"SUM(M102:M105)","v":139939774.52876452},{"$f":"SUM(N102:N105)","v":5081398.6288112737},{"$f":"SUM(O102:O105)","v":35953581.518318824},null,null,{"$f":"SUM(R102:R105)","v":21720510.96866972},null,null,null,{"$f":"SUM(V102:V105)","v":1023239.8458054585},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,202695265.64456433,207916528.94209254,208939768.787898,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":139939774.52876452},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":5221263.2975282138},null,null,null,null,null,null,null,5221263.2975282138,{"$f":"SUM(AI102:AJ102)","v":134052677.52898496},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":35711301.516027354},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":643244.89787594858},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,169763979.04501233,174985242.34254053,175628487.24041647,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":134052677.52898496},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":3837664.8813202297},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":379994.94792950997},null,null,null,null,null,3837664.8813202297,3837664.8813202297,4217659.8292497396,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":3837664.8813202297},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":242280.0022914687},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":21720510.96866972},null,null,null,null,null,null,null,null,null,21962790.970961187,21962790.970961187,21962790.970961187]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":2049432.1184593183},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":5081398.6288112737},null,null,null,null,null,null,null,null,null,null,null,null,null,7130830.7472705916,7130830.7472705916,7130830.7472705916,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":2049432.1184593183},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":46782741.841519818},{"$f":"SUM(E107:E117)","v":5388229.7727647368},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":4489638.123705416},56660609.73798997,{"$f":"SUM(M107:M117)","v":5940353.9268169431},{"$f":"SUM(N107:N117)","v":11497762.252380857},null,{"$f":"SUM(P107:P117)","v":5122175.0411587255},null,{"$f":"SUM(R107:R117)","v":6056.4432775108789},{"$f":"SUM(S107:S117)","v":5519925.4448921802},{"$f":"SUM(T107:T117)","v":666300.54579876107},null,{"$f":"SUM(V107:V117)","v":22859629.165996049},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":30634615.564561822},null,{"$f":"SUM(AA107:AA117)","v":749226.06185240112},60136415.280739188,116797025.01872915,139656654.1847252,null,{"$f":"SUM(AF107:AF117)","v":0},0,4489638.123705416,5940353.9268169431,0,325652.45993642142,29060470.196966667,6260373.7230313206]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":86578.455363839996},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":783983.46818592004},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":4045328.3668889604},4915890.29043872,{"$f":"SUM(AI107:AJ107)","v":1541077.1866171965},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":58169.440614960004},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":61607.898681840008},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":232155.68608440002},null,{"$f":"V48/V$34*$AD$123","v":594618.94912746386},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":15231157.323057},null,null,17124167.535055395,22040057.825494114,22634676.77462158,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":4045328.3668889604},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":1541077.1866171965},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":15231157.323057}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":5481966.7614556346},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},5481966.7614556346,257895.31293101324,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":83410.910248757849},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":5519925.4448921802},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,2082804.7340850837,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":749226.06185240112},6610457.7299243538,12092424.491379987,14175229.22546507,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":257895.31293101324},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":294794.88774705108}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":229397.66012037129},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},229397.66012037129,61332.741748899811,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":5419.4377986096106},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":26280.506806743269},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,620543.20842806378,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,93032.686354252743,322430.34647462401,942973.55490268779,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":61332.741748899811},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":555702.43008611328}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":6751901.5533147361},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":962143.28644523269},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},7714044.8397599692,1439265.3746256754,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":985269.02831413469},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":239019.62454031789},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":4293.0986988602926},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":434144.85971436108},null,1479705.9682876845,null,null,{"$f":"SUM(AK110:AM110)","v":2067763.9645801811},null,null,5169755.9504735302,12883800.7902335,14363506.758521184,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1439265.3746256754},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2067763.9645801811}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":3960078.8659187388},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},3960078.8659187388,21984.906640686335,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":3370123.9265334806},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":97214.788506406287},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,3108190.0289070089,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,3489323.621680574,7449402.4875993133,10557592.516506322,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":21984.906640686335},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":4161383.497539422}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":10174002.462784832},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":766434.27385507023},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":444309.75681645592},11384746.493456358,182129.52814140578,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":1260744.9718223142},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":1546571.0572635033},null,null,null,null,null,2476598.5662198546,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,6951885.2987316204,null,null,9941330.8559588417,21326077.349415198,23802675.915635053,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":444309.75681645592},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":182129.52814140578},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":325652.45993642142},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":365859.11576387845},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":6260373.7230313206}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":5263625.590386196},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":697518.06849860679},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,5961143.6588848028,1505778.1435999735,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":2261037.356441326},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":1068431.9112368694},null,null,null,null,null,3855580.991614291,null,null,768412.46918458759,null,null,5603659.8804627545,11564803.539347557,15420384.530961849,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":1505778.1435999735},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":768412.46918458759}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":1041223.2134888204},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,1041223.2134888204,20511.875173058004,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":65204.804104563751},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":187236.87643695998},null,null,null,null,null,633074.08484376653,null,null,null,null,null,272953.55571458174,1314176.7692034021,1947250.8540471685,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":20511.875173058004},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":4169279.748141828},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":1198853.4381315487},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,5368133.1862733765,25753.623780761551,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":2278957.0113959289},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":253272.97845096697},null,null,null,null,null,3467613.1988758519,null,null,null,null,null,2557983.6136276573,7926116.7999010338,11393729.998776887,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":25753.623780761551},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":4069532.5947618294},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":200641.69042696746},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,4270174.2851887969,105310.72594900694,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":397848.52739714732},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":797432.4121360667},null,null,null,null,null,481018.79726556205,null,null,{"$f":"SUM(AK116:AM116)","v":3728683.3325234018},null,null,5029274.9980056221,9299449.283194419,9780468.0804599803,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":105310.72594900694},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3728683.3325234018}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":5555154.9357829886},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":778655.54722139111},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,6333810.48300438,779314.50760926411,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":814987.74795839458},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":761696.07685029425},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":1763.3445786505865},null,null,null,4059880.6383414147,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":1886713.1764850279},null,null,{"$f":"SUM(M117:AA117)-V117","v":4244474.8534816317},10578285.336486012,14638165.974827427,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":779314.50760926411},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1886713.1764850279}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":28236036.688200001},{"$f":"SUM(E87:E88)","v":34772421.956039995},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,63008458.644239992,0,0,null,null,null,null,{"$f":"SUM(S87:S88)","v":0},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,398016.46728000004,398016.46728000004,0,63406475.111519992,null,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":5801696.2338698478},0,0,0,0,0,0,0,5801696.2338698478,20167646.053496964,142290.44395791271,0,25918700.834215444,0,0,0,0,0,36007352.444864675,0,0,0,0,0,46228637.331670329,52030333.565540172,88037686.010404855]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},52311516.222040072,34772421.956039995,0,0,0,0,0,0,87083938.178080067,4357027.8090420943,1855056.5110153018,0,85755.260933185957,0,0,846817.79257290985,0,0,3516253.6548538096,0,0,10777993.603902144,0,398016.46728000004,18320667.444745634,41998130.511305705,108920859.2776795]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":28236036.688200001},{"$f":"SUM(E87:E88)","v":34772421.956039995},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,63008458.644239992,0,0,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":0},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":63406475.111519992},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":398016.46728000004},{"$f":"SUM(M123:AA123)-V123","v":398016.46728000045},null,{"$f":"SUM(AD87:AD88)","v":63406475.111519992},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":95497771.674752459},{"$f":"E93","v":5388229.7727647368},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,4489638.123705416,105375639.57122262,170404802.31812051,18576507.836165346,35953581.518318824,31126631.136307355,null,{"$f":"R93","v":21726567.411947232},{"$f":"S93","v":6366743.2374650901},{"$f":"T93","v":666300.54579876107},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":41412609.168463968},null,{"$f":"AA93","v":749226.06185240112},{"$f":"SUM(M124:AA124)-V124","v":326982969.23443949},{"$f":"AB124+L124","v":432358608.8056621},{"$f":"AC124+V124","v":432358608.8056621},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":123733808.36295246},{"$f":"SUM(E123:E124)","v":40160651.72880473},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,4489638.123705416,168384098.21546263,170404802.31812051,18576507.836165346,35953581.518318824,31126631.136307355,null,{"$f":"SUM(R123:R124)","v":21726567.411947232},{"$f":"SUM(S123:S124)","v":6366743.2374650901},{"$f":"SUM(T123:T124)","v":666300.54579876107},null,{"$f":"SUM(V123:V124)","v":63406475.111519992},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":41412609.168463968},null,{"$f":"SUM(AA123:AA124)","v":1147242.5291324011},{"$f":"SUM(AB123:AB124)","v":327380985.70171952},{"$f":"SUM(AC123:AC124)","v":432358608.8056621},{"$f":"SUM(AD123:AD124)","v":495765083.91718209},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2045","index":10,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,35]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2045"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2045 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12246650000000005]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2045!B25","v":259525},{"$f":"[1]consolidado2045!C25","v":62699.5},{"$f":"[1]consolidado2045!D25","v":9592.2999999999993},{"$f":"[1]consolidado2045!E25","v":0},{"$f":"[1]consolidado2045!F25","v":10101.200000000001},{"$f":"[1]consolidado2045!G25","v":57077.599999999999},{"$f":"[1]consolidado2045!H25","v":35900.699999999997},{"$f":"[1]consolidado2045!I25","v":93966},{"$f":"[1]consolidado2045!J25","v":54766.7},{"$f":"SUM(C14:K14)","v":583629},{"$f":"[1]consolidado2045!L25","v":0},{"$f":"[1]consolidado2045!M25","v":0},{"$f":"[1]consolidado2045!N25","v":0},{"$f":"[1]consolidado2045!O25","v":0},{"$f":"[1]consolidado2045!P25","v":0},{"$f":"[1]consolidado2045!Q25","v":0},{"$f":"[1]consolidado2045!R25","v":0},{"$f":"[1]consolidado2045!S25","v":0},{"$f":"[1]consolidado2045!T25","v":0},{"$f":"[1]consolidado2045!U25","v":0},{"$f":"[1]consolidado2045!V25","v":0},{"$f":"[1]consolidado2045!W25","v":0},{"$f":"[1]consolidado2045!X25","v":0},{"$f":"[1]consolidado2045!Y25","v":0},{"$f":"[1]consolidado2045!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":583629},{"$f":"AB14+L14","v":583629}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2045!B26","v":17602.2},{"$f":"[1]consolidado2045!C26","v":25508.7},{"$f":"[1]consolidado2045!D26","v":8722.5},{"$f":"[1]consolidado2045!E26","v":19337.599999999999},{"$f":"[1]consolidado2045!F26","v":0},{"$f":"[1]consolidado2045!G26","v":0},{"$f":"[1]consolidado2045!H26","v":0},{"$f":"[1]consolidado2045!I26","v":0},{"$f":"[1]consolidado2045!J26","v":0},{"$f":"SUM(C15:K15)","v":71171},{"$f":"[1]consolidado2045!L26","v":0},{"$f":"[1]consolidado2045!M26","v":0},{"$f":"[1]consolidado2045!N26","v":0},{"$f":"[1]consolidado2045!O26","v":4098.5},{"$f":"[1]consolidado2045!P26","v":9095.6},{"$f":"[1]consolidado2045!Q26","v":2290.8000000000002},{"$f":"[1]consolidado2045!R26","v":0},{"$f":"[1]consolidado2045!S26","v":0},{"$f":"[1]consolidado2045!T26","v":0},{"$f":"[1]consolidado2045!U26","v":0},{"$f":"[1]consolidado2045!V26","v":0},{"$f":"[1]consolidado2045!W26","v":0},{"$f":"[1]consolidado2045!X26","v":9143.7999999999993},{"$f":"[1]consolidado2045!Y26","v":7232.8},{"$f":"[1]consolidado2045!Z26","v":0},{"$f":"SUM(M15:AA15)","v":31861.5},103032.5,103032.5,null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":10510.114942528735},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2045!B27","v":0},{"$f":"[1]consolidado2045!C27","v":0},{"$f":"[1]consolidado2045!D27","v":0},{"$f":"[1]consolidado2045!E27","v":0},{"$f":"[1]consolidado2045!F27","v":0},{"$f":"[1]consolidado2045!G27","v":0},{"$f":"[1]consolidado2045!H27","v":0},{"$f":"[1]consolidado2045!I27","v":0},{"$f":"[1]consolidado2045!J27","v":0},0,{"$f":"[1]consolidado2045!L27","v":0},{"$f":"[1]consolidado2045!M27","v":0},{"$f":"[1]consolidado2045!N27","v":0},{"$f":"[1]consolidado2045!O27","v":0},{"$f":"[1]consolidado2045!P27","v":0},{"$f":"[1]consolidado2045!Q27","v":0},{"$f":"[1]consolidado2045!R27","v":0},{"$f":"[1]consolidado2045!S27","v":0},{"$f":"[1]consolidado2045!T27","v":0},{"$f":"[1]consolidado2045!U27","v":0},{"$f":"[1]consolidado2045!V27","v":0},{"$f":"[1]consolidado2045!W27","v":0},{"$f":"[1]consolidado2045!X27","v":0},{"$f":"[1]consolidado2045!Y27","v":0},{"$f":"[1]consolidado2045!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":277127.2},{"$f":"SUM(D14:D16)","v":88208.2},18314.8,19337.599999999999,10101.200000000001,57077.599999999999,35900.699999999997,93966,54766.7,654800,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,4098.5,9095.6,2290.8000000000002,0,0,0,0,0,0,9143.7999999999993,7232.8,0,31861.5,686661.5,686661.5,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":10510.114942528735}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2045!B29","v":-141632},{"$f":"[1]consolidado2045!C29","v":0},{"$f":"[1]consolidado2045!D29","v":0},{"$f":"[1]consolidado2045!E29","v":0},{"$f":"[1]consolidado2045!F29","v":0},{"$f":"[1]consolidado2045!G29","v":0},{"$f":"[1]consolidado2045!H29","v":0},{"$f":"[1]consolidado2045!I29","v":0},{"$f":"[1]consolidado2045!J29","v":0},-141632,{"$f":"[1]consolidado2045!L29","v":-332.8},{"$f":"[1]consolidado2045!M29","v":-11456.8},{"$f":"[1]consolidado2045!N29","v":-12022.5},{"$f":"[1]consolidado2045!O29","v":0},{"$f":"[1]consolidado2045!P29","v":0},{"$f":"[1]consolidado2045!Q29","v":0},{"$f":"[1]consolidado2045!R29","v":0},{"$f":"[1]consolidado2045!S29","v":-1727.4},{"$f":"[1]consolidado2045!T29","v":0},{"$f":"[1]consolidado2045!U29","v":0},{"$f":"[1]consolidado2045!V29","v":0},{"$f":"[1]consolidado2045!W29","v":-1969.6},{"$f":"[1]consolidado2045!X29","v":0},{"$f":"[1]consolidado2045!Y29","v":0},{"$f":"[1]consolidado2045!Z29","v":0},-27509.1,-169141.1,-169141.1,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2045!B30","v":0},{"$f":"[1]consolidado2045!C30","v":-3769.9},{"$f":"[1]consolidado2045!D30","v":0},{"$f":"[1]consolidado2045!E30","v":0},{"$f":"[1]consolidado2045!F30","v":0},{"$f":"[1]consolidado2045!G30","v":0},{"$f":"[1]consolidado2045!H30","v":0},{"$f":"[1]consolidado2045!I30","v":0},{"$f":"[1]consolidado2045!J30","v":0},-3769.9,{"$f":"[1]consolidado2045!L30","v":0},{"$f":"[1]consolidado2045!M30","v":0},{"$f":"[1]consolidado2045!N30","v":0},{"$f":"[1]consolidado2045!O30","v":0},{"$f":"[1]consolidado2045!P30","v":0},{"$f":"[1]consolidado2045!Q30","v":0},{"$f":"[1]consolidado2045!R30","v":0},{"$f":"[1]consolidado2045!S30","v":0},{"$f":"[1]consolidado2045!T30","v":0},{"$f":"[1]consolidado2045!U30","v":0},{"$f":"[1]consolidado2045!V30","v":0},{"$f":"[1]consolidado2045!W30","v":0},{"$f":"[1]consolidado2045!X30","v":0},{"$f":"[1]consolidado2045!Y30","v":0},{"$f":"[1]consolidado2045!Z30","v":0},0,-3769.9,-3769.9]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2045!B31","v":0},{"$f":"[1]consolidado2045!C31","v":-12356.1},{"$f":"[1]consolidado2045!D31","v":0},{"$f":"[1]consolidado2045!E31","v":0},{"$f":"[1]consolidado2045!F31","v":0},{"$f":"[1]consolidado2045!G31","v":0},{"$f":"[1]consolidado2045!H31","v":0},{"$f":"[1]consolidado2045!I31","v":0},{"$f":"[1]consolidado2045!J31","v":0},-12356.1,{"$f":"[1]consolidado2045!L31","v":0},{"$f":"[1]consolidado2045!M31","v":0},{"$f":"[1]consolidado2045!N31","v":0},{"$f":"[1]consolidado2045!O31","v":0},{"$f":"[1]consolidado2045!P31","v":0},{"$f":"[1]consolidado2045!Q31","v":0},{"$f":"[1]consolidado2045!R31","v":0},{"$f":"[1]consolidado2045!S31","v":0},{"$f":"[1]consolidado2045!T31","v":0},{"$f":"[1]consolidado2045!U31","v":0},{"$f":"[1]consolidado2045!V31","v":0},{"$f":"[1]consolidado2045!W31","v":0},{"$f":"[1]consolidado2045!X31","v":0},{"$f":"[1]consolidado2045!Y31","v":0},{"$f":"[1]consolidado2045!Z31","v":0},0,-12356.1,-12356.1]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":135495.20000000001},{"$f":"D17+SUM(D18:D20)","v":72082.2},18314.8,19337.599999999999,10101.200000000001,57077.599999999999,35900.699999999997,93966,54766.7,{"$f":"SUM(C21:K21)","v":497042.00000000006},{"$f":"M17+SUM(M18:M20)","v":-332.8},{"$f":"N17+SUM(N18:N20)","v":-11456.8},-12022.5,4098.5,9095.6,2290.8000000000002,0,-1727.4,0,0,0,-1969.6,9143.7999999999993,7232.8,0,4352.4000000000024,501394.40000000008,501394.40000000008,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":10510.114942528735}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-135495.20000000001},{"$f":"SUM(D23:D32)","v":-22227.4},-11033.3,-19337.599999999999,-10101.200000000001,-57077.8,-19753.2,-42586,-36127.5,{"$f":"SUM(C22:K22)","v":-353739.2},{"$f":"SUM(M23:M32)","v":68348.800000000003},{"$f":"SUM(N23:N32)","v":17933.599999999999},22578.9,8232.9,7020.4,5726.8,4111.2,15760.2,0,106119.65417024936,9394.7999999999993,29476.5,8180.2,10044.4,393.90000000000003,313322.25417024939,-146536.59999999998,-40416.945829750621,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":9226.0397481933505},{"$f":"SUM(AL23:AL32)","v":2488.3012461815329}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2045!B34","v":-135495.20000000001},0,{"$f":"[1]consolidado2045!D34","v":0},{"$f":"[1]consolidado2045!E34","v":0},{"$f":"[1]consolidado2045!F34","v":0},{"$f":"[1]consolidado2045!G34","v":0},{"$f":"[1]consolidado2045!H34","v":0},{"$f":"[1]consolidado2045!I34","v":0},{"$f":"[1]consolidado2045!J34","v":-10416.799999999999},{"$f":"SUM(C23:K23)","v":-145912},{"$f":"[1]consolidado2045!L34","v":68348.800000000003},{"$f":"[1]consolidado2045!M34","v":17933.599999999999},{"$f":"[1]consolidado2045!N34","v":22160},{"$f":"[1]consolidado2045!O34","v":5298.8},{"$f":"[1]consolidado2045!P34","v":7020.4},{"$f":"[1]consolidado2045!Q34","v":5726.8},{"$f":"[1]consolidado2045!R34","v":0},{"$f":"[1]consolidado2045!S34","v":0},{"$f":"[1]consolidado2045!T34","v":0},{"$f":"[1]consolidado2045!U34","v":-406},{"$f":"[1]consolidado2045!V34","v":0},{"$f":"[1]consolidado2045!W34","v":0},{"$f":"[1]consolidado2045!X34","v":10056},{"$f":"[1]consolidado2045!Y34","v":7855.2},{"$f":"[1]consolidado2045!Z34","v":0},143993.60000000001,-1512.3999999999942,-1918.3999999999942,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":9226.0397481933505},{"$f":"AP23*$Y23/AL$9","v":4644.3932002045212},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2045!B35","v":0},{"$f":"[1]consolidado2045!C35","v":-8290.5},{"$f":"[1]consolidado2045!D35","v":0},{"$f":"[1]consolidado2045!E35","v":0},{"$f":"[1]consolidado2045!F35","v":0},{"$f":"[1]consolidado2045!G35","v":0},{"$f":"[1]consolidado2045!H35","v":0},{"$f":"[1]consolidado2045!I35","v":0},{"$f":"[1]consolidado2045!J35","v":2794.5},{"$f":"SUM(C24:K24)","v":-5496},{"$f":"[1]consolidado2045!L35","v":0},{"$f":"[1]consolidado2045!M35","v":0},{"$f":"[1]consolidado2045!N35","v":418.9},{"$f":"[1]consolidado2045!O35","v":2934.1},{"$f":"[1]consolidado2045!P35","v":0},{"$f":"[1]consolidado2045!Q35","v":0},{"$f":"[1]consolidado2045!R35","v":0},{"$f":"[1]consolidado2045!S35","v":0},{"$f":"[1]consolidado2045!T35","v":0},{"$f":"[1]consolidado2045!U35","v":0},{"$f":"[1]consolidado2045!V35","v":0},{"$f":"[1]consolidado2045!W35","v":0},{"$f":"[1]consolidado2045!X35","v":0},{"$f":"[1]consolidado2045!Y35","v":2189.1999999999998},{"$f":"[1]consolidado2045!Z35","v":0},5542.2,46.199999999999818,46.199999999999818]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2045!B36","v":0},{"$f":"[1]consolidado2045!C36","v":0},{"$f":"[1]consolidado2045!D36","v":0},{"$f":"[1]consolidado2045!E36","v":0},{"$f":"[1]consolidado2045!F36","v":0},{"$f":"[1]consolidado2045!G36","v":0},{"$f":"[1]consolidado2045!H36","v":0},{"$f":"[1]consolidado2045!I36","v":0},{"$f":"[1]consolidado2045!J36","v":0},0,{"$f":"[1]consolidado2045!L36","v":0},{"$f":"[1]consolidado2045!M36","v":0},{"$f":"[1]consolidado2045!N36","v":0},{"$f":"[1]consolidado2045!O36","v":0},{"$f":"[1]consolidado2045!P36","v":0},{"$f":"[1]consolidado2045!Q36","v":0},{"$f":"[1]consolidado2045!R36","v":0},{"$f":"[1]consolidado2045!S36","v":0},{"$f":"[1]consolidado2045!T36","v":0},{"$f":"[1]consolidado2045!U36","v":0},{"$f":"[1]consolidado2045!V36","v":0},{"$f":"[1]consolidado2045!W36","v":0},{"$f":"[1]consolidado2045!X36","v":0},{"$f":"[1]consolidado2045!Y36","v":0},{"$f":"[1]consolidado2045!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2045!B37","v":0},{"$f":"[1]consolidado2045!C37","v":0},{"$f":"[1]consolidado2045!D37","v":0},{"$f":"[1]consolidado2045!E37","v":-19337.599999999999},{"$f":"[1]consolidado2045!F37","v":0},{"$f":"[1]consolidado2045!G37","v":0},{"$f":"[1]consolidado2045!H37","v":0},{"$f":"[1]consolidado2045!I37","v":0},{"$f":"[1]consolidado2045!J37","v":0},-19337.599999999999,{"$f":"[1]consolidado2045!L37","v":0},{"$f":"[1]consolidado2045!M37","v":0},{"$f":"[1]consolidado2045!N37","v":0},{"$f":"[1]consolidado2045!O37","v":0},{"$f":"[1]consolidado2045!P37","v":0},{"$f":"[1]consolidado2045!Q37","v":0},{"$f":"[1]consolidado2045!R37","v":4157.8},{"$f":"[1]consolidado2045!S37","v":15760.2},{"$f":"[1]consolidado2045!T37","v":0},{"$f":"[1]consolidado2045!U37","v":0},{"$f":"[1]consolidado2045!V37","v":0},{"$f":"[1]consolidado2045!W37","v":0},{"$f":"[1]consolidado2045!X37","v":-1875.8},{"$f":"[1]consolidado2045!Y37","v":0},{"$f":"[1]consolidado2045!Z37","v":541.70000000000005},18583.900000000001,-753.69999999999709,-753.69999999999709,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-2156.0919540229884},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2045!B38","v":0},{"$f":"[1]consolidado2045!C38","v":0},{"$f":"[1]consolidado2045!D38","v":0},{"$f":"[1]consolidado2045!E38","v":0},{"$f":"[1]consolidado2045!F38","v":-10101.200000000001},{"$f":"[1]consolidado2045!G38","v":0},{"$f":"[1]consolidado2045!H38","v":0},{"$f":"[1]consolidado2045!I38","v":0},{"$f":"[1]consolidado2045!J38","v":0},-10101.200000000001,{"$f":"[1]consolidado2045!L38","v":0},{"$f":"[1]consolidado2045!M38","v":0},{"$f":"[1]consolidado2045!N38","v":0},{"$f":"[1]consolidado2045!O38","v":0},{"$f":"[1]consolidado2045!P38","v":0},{"$f":"[1]consolidado2045!Q38","v":0},{"$f":"[1]consolidado2045!R38","v":0},{"$f":"[1]consolidado2045!S38","v":0},{"$f":"[1]consolidado2045!T38","v":9939.6},{"$f":"[1]consolidado2045!U38","v":0},{"$f":"[1]consolidado2045!V38","v":0},{"$f":"[1]consolidado2045!W38","v":0},{"$f":"[1]consolidado2045!X38","v":0},{"$f":"[1]consolidado2045!Y38","v":0},{"$f":"[1]consolidado2045!Z38","v":0},9939.6,-161.60000000000036,-161.60000000000036]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2045!B39","v":0},{"$f":"[1]consolidado2045!C39","v":-13936.9},{"$f":"[1]consolidado2045!D39","v":-10019.9},{"$f":"[1]consolidado2045!E39","v":0},{"$f":"[1]consolidado2045!F39","v":0},{"$f":"[1]consolidado2045!G39","v":-57077.8},{"$f":"[1]consolidado2045!H39","v":-6293.6},{"$f":"[1]consolidado2045!I39","v":0},{"$f":"[1]consolidado2045!J39","v":-23135.200000000001},-110463.40000000001,{"$f":"[1]consolidado2045!L39","v":0},{"$f":"[1]consolidado2045!M39","v":0},{"$f":"[1]consolidado2045!N39","v":0},{"$f":"[1]consolidado2045!O39","v":0},{"$f":"[1]consolidado2045!P39","v":0},{"$f":"[1]consolidado2045!Q39","v":0},{"$f":"[1]consolidado2045!R39","v":0},{"$f":"[1]consolidado2045!S39","v":0},{"$f":"[1]consolidado2045!T39","v":-9939.6},{"$f":"[1]consolidado2045!U39","v":96032.05417024935},{"$f":"[1]consolidado2045!V39","v":0},{"$f":"[1]consolidado2045!W39","v":0},{"$f":"[1]consolidado2045!X39","v":0},{"$f":"[1]consolidado2045!Y39","v":0},{"$f":"[1]consolidado2045!Z39","v":0},86092.454170249344,-120403.00000000001,-24370.945829750664,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":0},{"$f":"$AI$11*M28","v":0},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2045!B40","v":0},{"$f":"[1]consolidado2045!C40","v":0},{"$f":"[1]consolidado2045!D40","v":-1013.4},{"$f":"[1]consolidado2045!E40","v":0},{"$f":"[1]consolidado2045!F40","v":0},{"$f":"[1]consolidado2045!G40","v":0},{"$f":"[1]consolidado2045!H40","v":0},{"$f":"[1]consolidado2045!I40","v":-13109.5},{"$f":"[1]consolidado2045!J40","v":-5370},-19492.900000000001,{"$f":"[1]consolidado2045!L40","v":0},{"$f":"[1]consolidado2045!M40","v":0},{"$f":"[1]consolidado2045!N40","v":0},{"$f":"[1]consolidado2045!O40","v":0},{"$f":"[1]consolidado2045!P40","v":0},{"$f":"[1]consolidado2045!Q40","v":0},{"$f":"[1]consolidado2045!R40","v":-46.6},{"$f":"[1]consolidado2045!S40","v":0},{"$f":"[1]consolidado2045!T40","v":0},{"$f":"[1]consolidado2045!U40","v":10493.6},{"$f":"[1]consolidado2045!V40","v":0},{"$f":"[1]consolidado2045!W40","v":0},{"$f":"[1]consolidado2045!X40","v":0},{"$f":"[1]consolidado2045!Y40","v":0},{"$f":"[1]consolidado2045!Z40","v":-147.80000000000001},10299.200000000001,-19687.300000000003,-9193.7000000000007,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2045!B41","v":0},{"$f":"[1]consolidado2045!C41","v":0},{"$f":"[1]consolidado2045!D41","v":0},{"$f":"[1]consolidado2045!E41","v":0},{"$f":"[1]consolidado2045!F41","v":0},{"$f":"[1]consolidado2045!G41","v":0},{"$f":"[1]consolidado2045!H41","v":-13459.6},{"$f":"[1]consolidado2045!I41","v":0},{"$f":"[1]consolidado2045!J41","v":0},-13459.6,{"$f":"[1]consolidado2045!L41","v":0},{"$f":"[1]consolidado2045!M41","v":0},{"$f":"[1]consolidado2045!N41","v":0},{"$f":"[1]consolidado2045!O41","v":0},{"$f":"[1]consolidado2045!P41","v":0},{"$f":"[1]consolidado2045!Q41","v":0},{"$f":"[1]consolidado2045!R41","v":0},{"$f":"[1]consolidado2045!S41","v":0},{"$f":"[1]consolidado2045!T41","v":0},{"$f":"[1]consolidado2045!U41","v":0},{"$f":"[1]consolidado2045!V41","v":9394.7999999999993},{"$f":"[1]consolidado2045!W41","v":0},{"$f":"[1]consolidado2045!X41","v":0},{"$f":"[1]consolidado2045!Y41","v":0},{"$f":"[1]consolidado2045!Z41","v":0},9394.7999999999993,-4064.8000000000011,-4064.8000000000011]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2045!B42","v":0},{"$f":"[1]consolidado2045!C42","v":0},{"$f":"[1]consolidado2045!D42","v":0},{"$f":"[1]consolidado2045!E42","v":0},{"$f":"[1]consolidado2045!F42","v":0},{"$f":"[1]consolidado2045!G42","v":0},{"$f":"[1]consolidado2045!H42","v":0},{"$f":"[1]consolidado2045!I42","v":-29476.5},{"$f":"[1]consolidado2045!J42","v":0},-29476.5,{"$f":"[1]consolidado2045!L42","v":0},{"$f":"[1]consolidado2045!M42","v":0},{"$f":"[1]consolidado2045!N42","v":0},{"$f":"[1]consolidado2045!O42","v":0},{"$f":"[1]consolidado2045!P42","v":0},{"$f":"[1]consolidado2045!Q42","v":0},{"$f":"[1]consolidado2045!R42","v":0},{"$f":"[1]consolidado2045!S42","v":0},{"$f":"[1]consolidado2045!T42","v":0},{"$f":"[1]consolidado2045!U42","v":0},{"$f":"[1]consolidado2045!V42","v":0},{"$f":"[1]consolidado2045!W42","v":29476.5},{"$f":"[1]consolidado2045!X42","v":0},{"$f":"[1]consolidado2045!Y42","v":0},{"$f":"[1]consolidado2045!Z42","v":0},29476.5,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2045!B43","v":0},{"$f":"[1]consolidado2045!C43","v":0},{"$f":"[1]consolidado2045!D43","v":0},{"$f":"[1]consolidado2045!E43","v":0},{"$f":"[1]consolidado2045!F43","v":0},{"$f":"[1]consolidado2045!G43","v":0},{"$f":"[1]consolidado2045!H43","v":0},{"$f":"[1]consolidado2045!I43","v":0},{"$f":"[1]consolidado2045!J43","v":0},0,{"$f":"[1]consolidado2045!L43","v":0},{"$f":"[1]consolidado2045!M43","v":0},{"$f":"[1]consolidado2045!N43","v":0},{"$f":"[1]consolidado2045!O43","v":0},{"$f":"[1]consolidado2045!P43","v":0},{"$f":"[1]consolidado2045!Q43","v":0},{"$f":"[1]consolidado2045!R43","v":0},{"$f":"[1]consolidado2045!S43","v":0},{"$f":"[1]consolidado2045!T43","v":0},{"$f":"[1]consolidado2045!U43","v":0},{"$f":"[1]consolidado2045!V43","v":0},{"$f":"[1]consolidado2045!W43","v":0},{"$f":"[1]consolidado2045!X43","v":0},{"$f":"[1]consolidado2045!Y43","v":0},{"$f":"[1]consolidado2045!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},-521.93522926334117,-64.051531472588977,0,0,0.20000000000436557,-24.132391989041935,0,-1846.5731958341275,-2456.4923485590953,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":0.28307207459585015},-2.6471515511912003,0.32747903326344385,-7.549985243133051,-5.8495051276622689E-2,-0.23485810277270502,-0.20346239164882718,-16.856617170160007,0,-13586.307208172075,-111.14170057789306,0.22469994053744813,-1223.9978777208662,-0.30505111742149893,-127.2744165527306,-15075.741572602774,-3945.9267129897926,-17532.233921161867,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-1406.8941123228346},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},{"$f":"SUM(D35:D36)","v":49332.864770736662},7217.4484685274119,0,0,0,16123.367608010956,51380,16792.62680416587,{"$f":"SUM(C34:K34)","v":140846.3076514409},{"$f":"SUM(M35:M36)","v":68016.283072074599},6474.1528484488081,10556.727479033265,12323.850014756867,16115.941504948723,8017.3651418972277,4110.996537608351,14015.943382829841,0,92533.346962077281,9283.6582994221062,27507.124699940538,16100.002122279133,17276.894948882578,266.62558344726943,302598.91259764659,350911.87328701024,443445.22024908749,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":8251.6999977733831},{"$f":"SUM(AL35:AL36)","v":9602.3982602830147},{"$f":"SUM(AM35:AM36)","v":2688.4173150962124}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2045!B46","v":0},{"$f":"[1]consolidado2045!C46","v":7026.0067617260802},{"$f":"[1]consolidado2045!D46","v":0},{"$f":"[1]consolidado2045!E46","v":0},{"$f":"[1]consolidado2045!F46","v":0},{"$f":"[1]consolidado2045!G46","v":0},{"$f":"[1]consolidado2045!H46","v":0},{"$f":"[1]consolidado2045!I46","v":0},{"$f":"[1]consolidado2045!J46","v":0},{"$f":"SUM(C35:K35)","v":7026.0067617260802},{"$f":"[1]consolidado2045!L46","v":0},{"$f":"[1]consolidado2045!M46","v":0},{"$f":"[1]consolidado2045!N46","v":0},{"$f":"[1]consolidado2045!O46","v":0},{"$f":"[1]consolidado2045!P46","v":16115.941504948723},{"$f":"[1]consolidado2045!Q46","v":0},{"$f":"[1]consolidado2045!R46","v":0},{"$f":"[1]consolidado2045!S46","v":0},{"$f":"[1]consolidado2045!T46","v":0},{"$f":"[1]consolidado2045!U46","v":0},{"$f":"[1]consolidado2045!V46","v":0},{"$f":"[1]consolidado2045!W46","v":1115.7321916959497},{"$f":"[1]consolidado2045!X46","v":0},{"$f":"[1]consolidado2045!Y46","v":17276.894948882578},{"$f":"[1]consolidado2045!Z46","v":0},34508.568645527252,41534.575407253331,41534.575407253331,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},42306.858009010582,7217.4484685274119,0,0,0,16123.367608010956,51380,16792.62680416587,{"$f":"SUM(C36:K36)","v":133820.30088971482},{"$f":"SUM(M37:M42)+M47+M59","v":68016.283072074599},6474.1528484488081,10556.727479033265,12323.850014756867,0,8017.3651418972277,4110.996537608351,14015.943382829841,0,92533.346962077281,9283.6582994221062,26391.392508244589,16100.002122279133,0,266.62558344726943,{"$f":"SUM(M36:AA36)","v":268090.34395211935},309377.29787975689,401910.6448418342,null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":8251.6999977733831},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":9602.3982602830147},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2688.4173150962124}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2045!B48","v":0},{"$f":"[1]consolidado2045!C48-[1]consolidado2045!$C$34","v":12213.588352436875},{"$f":"[1]consolidado2045!D48","v":0},{"$f":"[1]consolidado2045!E48","v":0},{"$f":"[1]consolidado2045!F48","v":0},{"$f":"[1]consolidado2045!G48","v":0},{"$f":"[1]consolidado2045!H48","v":0},{"$f":"-[1]consolidado2045!I44","v":23595.647838006291},{"$f":"[1]consolidado2045!J48","v":0},{"$f":"SUM(C37:K37)","v":35809.236190443167},{"$f":"[1]consolidado2045!L48","v":1720.2088608205795},{"$f":"[1]consolidado2045!M48","v":646.5178423764537},{"$f":"[1]consolidado2045!N48","v":0},{"$f":"[1]consolidado2045!O48","v":33.954871780219037},{"$f":"[1]consolidado2045!P48","v":0},{"$f":"[1]consolidado2045!Q48","v":0},{"$f":"[1]consolidado2045!R48","v":546.78897568334196},{"$f":"[1]consolidado2045!S48","v":0},{"$f":"[1]consolidado2045!T48","v":0},{"$f":"[1]consolidado2045!U48-[1]consolidado2045!$U$25","v":5131.5061888694081},{"$f":"[1]consolidado2045!V48","v":0},{"$f":"[1]consolidado2045!W48","v":0},{"$f":"[1]consolidado2045!X48","v":5223.5000353708001},{"$f":"[1]consolidado2045!Y48","v":0},{"$f":"[1]consolidado2045!Z48","v":0},{"$f":"SUM(M37:AA37)","v":13302.476774900802},43980.206776474559,49111.71296534397,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1509.540902366896},{"$f":"$AI$11*M37","v":210.66795845368358},{"$f":"AO37*$Y37/AK$9","v":8011.5031217343558},null,null,null,1]
[null,"    RESIDENCIAL  ",null,2484.2678876575665,null,null,null,null,2971.7545987793337,null,null,{"$f":"SUM(C38:K38)","v":5456.0224864369002},null,null,null,8370.6846762995156,null,0,null,null,null,23319.393145168502,398.48433828707635,null,null,null,null,{"$f":"SUM(M38:AA38)","v":32088.562159755093},14225.191501023492,37544.584646191994]
[null,"    COMERCIAL  ",null,635.94803133550795,null,null,null,null,57.711201591574422,null,null,693.65923292708237,2.5454353787557049,6.8384671503941306,null,602.72878587343382,null,null,null,null,null,20000.598847592184,28.851949636211714,null,null,null,null,20641.563485630981,1334.6238709658792,21335.222718558063,null,null,null,null,2.2348922625475089,0.31054311620819597]
[null,"    PÚBLICO",null,42.49823531659721,null,null,null,null,null,null,null,42.49823531659721,0.49064783870235418,9.3568133882622782,null,216.32871146739907,null,null,null,null,null,3257.3807983739166,null,null,null,null,null,3483.5569710682803,268.67440801096109,3526.0552063848777,null,null,null,null,0.43078880238066697,5.9859036321687209E-2]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,994.99271987377006,null,null,994.99271987377006,7640.3425587529218,23.877064394981563,null,769.36079228300514,null,null,null,null,null,3848.2650950220773,8.5689375458157517,16.518011606015833,null,null,null,12306.932459604817,9453.6600844565091,13301.925179478587,null,null,null,null,6563.0542579687599,1077.2883007841619]
[null,"    TRANSPORTES - TOTAL  ",null,2239.7719931494844,null,null,null,null,null,null,null,2239.7719931494844,56700.852340549776,1819.8553230098421,10556.727479033265,null,null,8014.7179976004418,null,null,null,1898.412171850458,null,26374.874496638575,null,null,null,105365.43980868235,105706.79962998137,107605.21180183183,null,null,null,null,48788.380998706663,7912.471341843112]
[null,"      RODOVIÁRIO  ",null,2239.7719931494844,null,null,null,null,null,null,null,2239.7719931494844,54212.979184133976,null,10466.095049638259,null,null,null,null,null,null,1347.9050470717002,null,26374.874496638575,null,null,null,92401.853777482509,93293.720723560284,94641.625770631988,null,null,null,null,46542.062167608106,7670.9170165258656]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,1707.1465617538706,null,null,null,null,null,null,null,null,550.50712477875777,null,null,null,null,null,2257.6536865326284,1707.1465617538706,2257.6536865326284,null,null,null,null,1465.5922364366245,241.55432531724614]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,90.632429395005303,null,null,8014.7179976004418,null,null,null,null,null,null,null,null,null,8105.3504269954474,8105.3504269954474,8105.3504269954474,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,780.7265946619267,1819.8553230098421,null,null,null,null,null,null,null,null,null,null,null,null,null,2600.5819176717687,2600.5819176717687,2600.5819176717687,null,null,null,null,780.7265946619267,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":24690.783509114553},7217.4484685274119,null,null,null,{"$f":"SUM(I48:I59)","v":12098.909087766278},27784.352161993706,16792.62680416587,88584.120031567814,{"$f":"SUM(M48:M59)","v":1951.8432287338676},3967.7073381288751,null,{"$f":"SUM(P48:P59)","v":2330.7921770532944},null,{"$f":"SUM(R48:R59)","v":2.6471442967862773},3564.207561925009,14015.943382829841,null,{"$f":"SUM(V48:V59)","v":35077.790715200725},8847.753073953003,null,{"$f":"SUM(Y48:Y59)","v":10876.502086908333},null,{"$f":"SUM(AA48:AA59)","v":266.62558344726943},80901.812292477,134408.1416088441,169485.93232404481,null,{"$f":"SUM(AF48:AF59)","v":12881.211234390197},3007.0695936543302,904.34597612134417,1712.8078199621314,239.03540877173629,240.19687603902733,9602.3982602830147,2688.4173150962124]
[null,"      CIMENTO  ",null,42.796199999999999,226.4034,null,null,null,84.299099999999996,null,{"$f":"SUM(AF48:AH48)","v":1075.7611836997523},1429.2598836997524,72.985200000000006,20.824200000000001,null,27.0961,null,null,null,60.2136,null,883.68960000000004,391.38889999999998,null,4311.2995000000001,null,null,5767.4971000000005,6313.067383699753,7196.7569836997527,null,null,257.59558747685526,818.16559622289708,{"$f":"(1-$AI$11)*M48","v":64.046958004200008},{"$f":"$AI$11*M48","v":8.9382419958000039},null,{"$f":"AP48*$Y48/AL$9","v":4955.5166666666664},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,2801.1394164295407,4029.2000674790347,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},6830.3394839085759,114.41889717106415,0,null,37.892624780004205,null,null,3564.207561925009,13328.726183320425,null,3195.7453175007504,7905.4194080584184,null,87.227128183846048,null,266.62558344726943,28500.262704386783,32134.856870794607,35330.602188295357,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":100.40641530066401},{"$f":"$AI$11*M49","v":14.012481870400132},null,{"$f":"AP49*$Y49/AL$9","v":100.26106687798396},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,104.5344962274082,0,null,null,null,62.267840713077135,null,null,166.80233694048533,25.550948685372553,1.8869042640326403,null,11.282386185629649,null,0,null,83.023787617436184,null,895.1280455898841,481.53796818112971,null,153.59400709225696,null,null,1652.0040476157419,923.67833896634306,1818.8063845562272,null,null,null,null,22.421813428195374,3.1291352571771789,null,176.5448357382264,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,3844.6256692076176,297.53617050926999,null,null,null,null,null,null,4142.1618397168877,661.92570211519865,330.69779244626943,null,112.06461724919998,null,1.8069792309509438,null,122.10662153151003,null,2359.7055784243589,null,null,399.85408535890679,null,null,3988.1613763563946,5770.6176376489238,8130.3232160732823,null,null,null,null,580.8619781171077,81.063723998091007,null,459.60239696426066,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,1950.0445751174038,1573.9115178832942,null,null,null,null,null,null,3523.9560930006983,8.8980697718709667,1198.6743948911728,null,42.505500924948144,null,null,null,421.87319036047063,null,4575.5902920227072,11.358124355858827,null,1179.4391482614967,null,null,7438.3387205885256,6386.7045215665166,10962.294813589224,null,null,null,null,7.8083543101541304,1.0897154617168361,null,1355.6771819097664,null,null,null,1]
[null,"      QUÍMICA  ",null,5237.8836590852488,219.00136771935888,null,null,null,93.689187918666661,null,{"$f":"SUM(AF53:AH53)","v":260.87823604944708},5811.4524507727219,77.688550770510076,346.29628230155078,null,679.43600424222939,null,null,null,null,null,3546.2422424411461,39.123147398629413,null,2626.3579035648354,null,null,7315.1441307189007,9580.3543390504783,13126.596581491624,null,null,174.69785615100002,86.180379898447057,68.174305867573395,9.5142449029366762,{"$f":"AO53*$Y53/AK$9","v":240.19687603902733},119.47391161232501,{"$f":"AQ53*$Y53/AM$9","v":2688.4173150962124},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,2535.2742588081496,195.90888377886859,null,null,null,4361.557662620552,27694.308268046068,{"$f":"SUM(AF54:AH54)","v":2.0166530030847722},34789.065726256726,626.19788310917113,947.63407985715833,null,458.68451205373606,null,null,null,null,null,5561.6412078202866,null,null,212.9362616196764,null,null,7807.093944460029,37034.518462896471,42596.159670716755,null,null,2.0166530030847722,null,549.50962005738177,76.688263051789335,null,244.75432370077746,null,null,null,1]
[null,"      TÊXTIL  ",null,517.1941496447555,null,null,null,null,67.100444726099155,null,null,584.29459437085461,8.537194368908823,17.055170473202651,null,80.381963894254824,null,null,null,null,null,913.20372357784061,null,null,null,null,null,1019.1780523142069,690.26892310722099,1603.4726466850616,null,null,null,null,7.4916740547288505,1.0455203141799727]
[null,"      PAPEL E CELULOSE  ",null,2259.3184733015328,343.19825920424523,null,null,null,3431.9825920424532,73.569056582507429,{"$f":"SUM(AF56:AH56)","v":15376.507720418776},21484.576101549515,12.183647396233431,703.75707349386551,null,128.80911726997684,null,null,null,null,null,5099.3724219334772,null,null,null,null,null,5944.1222600935525,22329.32593970959,27428.698361643066,null,12881.211234390197,2495.2964860285801,null,10.691558742382609,1.492088653850822]
[null,"      CERÂMICA ",null,1957.6907125133732,56.25932107181314,null,null,null,3379.1742597607476,16.474837365130753,{"$f":"SUM(AF57:AH57)","v":77.463010994809991},5487.0621417058755,43.74648858046767,139.11347282217824,null,341.40836171922001,null,null,null,null,null,691.3724364800978,null,null,1133.7094311857077,null,null,2349.3501907876716,7145.0398960134498,7836.4123324935472,null,null,77.463010994809991,null,38.389009236727823,5.357479343739846,null,{"$f":"AP57*$Y57/AL$9","v":1303.1142887192043},null,null,null,1]
[null,"      OUTROS  ",null,3440.2818987795235,276.02948088152726,null,null,null,618.83799998468214,null,null,4335.1493796457335,299.71064676507007,261.76796757944527,null,411.23098873409538,null,0.84016506583533335,null,null,null,7356.0998494101732,18.925525958965732,null,772.08462164160915,null,null,9120.6597651551947,6099.7092953907559,13455.809144800929,null,null,null,null,263.00613284301562,36.704513922054467,null,{"$f":"AP58*$Y58/AL$9","v":887.45358809380366},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(C60:K60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M60:AA60)","v":0},{"$f":"AD60-V60","v":0},{"$f":"AB60+L60","v":0}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-13936.9},{"$f":"SUM(E28:E29)","v":-11033.3},null,null,{"$f":"SUM(H28:H29)","v":-57077.8},-6293.6,-13109.5,-28505.200000000001,-129956.30000000002,0,0,null,null,null,null,{"$f":"SUM(S28:S29)","v":-46.6},null,{"$f":"SUM(U28:U29)","v":-9939.6},106525.65417024936,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,-147.80000000000001,96391.654170249341,-140090.30000000002,-33564.645829750662,null,0,0,0,0,0,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":3162.7141543096718},0,0,0,0,4024.4585202446783,0,0,7187.1726745543492,7643.3786419703802,40.072344933637972,0,9959.1029659233536,0,0,0,0,0,50425.637886156677,435.90522546910381,16.518011606015833,0,0,0,68520.61507605917,25282.149864456842,75707.787750613526]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":26150.488352436874},11033.3,0,0,57077.8,6293.6,36705.147838006291,28505.200000000001,165765.53619044318,1720.2088608205795,646.5178423764537,0,33.954871780219037,0,0,593.38897568334198,0,9939.6,{"$f":"V37","v":5131.5061888694081},0,0,5223.5000353708001,0,147.80000000000001,null,null,82676.358795094624]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":56243.758009010584},18250.74846852741,0,0,57077.8,22416.967608010957,64489.5,45297.826804165874,263776.60088971484,68016.283072074599,6474.1528484488081,10556.727479033265,12323.850014756867,0,8017.3651418972277,4157.5965376083514,14015.943382829841,9939.6,-13992.307208172075,9283.6582994221062,26391.392508244589,16100.002122279133,0,414.42558344726945,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":435475.29067158489}]
[]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2045 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":32734918.248119999},{"$f":"SUM(E82:E91)","v":44392645.842839994},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":77127564.090959996},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":0},null,null,null,null,{"$f":"SUM(S82:S91)","v":86626.566720000003},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":38658270.215072431},null,{"$f":"SUM(AA82:AA91)","v":499378.89528000011},{"$f":"SUM(AB82:AB91)","v":586005.46200000006},null,{"$f":"SUM(AD82:AD91)","v":77713569.552959993},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":14506666.132587161},{"$f":"SUM(AL82:AL91)","v":24151604.08248527},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":31001010.761072431},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":14506666.132587161},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":16494344.62848527}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":7657259.4540000008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":7657259.4540000008}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":32734918.248119999},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":40315215.944519997},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":73050134.192639992},{"$f":"SUM(AI87:AJ87)","v":0},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":0},null,{"$f":"AB87+L87","v":73050134.192639992},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":4077429.8983199997},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":4077429.8983199997},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":86626.566720000003},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":0},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":499378.89528000011},{"$f":"SUM(M88:AA88)","v":586005.46200000006},null,{"$f":"AB88+L88","v":4663435.36032},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":115872776.24260949},{"$f":"SUM(E94:E95)","v":6495308.3416005839},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":5414431.497939527},{"$f":"SUM(C93:K93)","v":127782516.0821496},{"$f":"SUM(M94:M95)","v":181728678.66265285},{"$f":"SUM(N94:N95)","v":20980030.954915363},{"$f":"SUM(O94:O95)","v":30629842.280187014},{"$f":"SUM(P94:P95)","v":32558019.497565743},null,{"$f":"SUM(R94:R95)","v":24000479.62890815},{"$f":"SUM(S94:S95)","v":7642092.6148244385},{"$f":"SUM(T94:T95)","v":816771.98475369508},null,{"$f":"SUM(V94:V95)","v":77713569.552959979},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":48539915.711470962},null,{"$f":"SUM(AA94:AA95)","v":900860.55017106142},{"$f":"SUM(M93:AA93)-V93","v":347796691.88544923},{"$f":"AB93+L93","v":475579207.9675988},{"$f":"AC93+V93","v":553292777.52055883},null,{"$f":"SUM(AF94:AF95)","v":0},0,5414431.497939527,181728678.66265285,0,12974652.197592074,34102467.068916723,7260483.5561995041]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":16502648.146707056},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":16502648.146707056},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":49458606.113509864},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":53021484.464862503},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":102480090.57837236},{"$f":"AB94+L94","v":118982738.72507942},{"$f":"AC94+V94","v":118982738.72507942},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":99370128.095902428},{"$f":"SUM(E96:E101)+E106","v":6495308.3416005839},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":5414431.497939527},{"$f":"SUM(C95:K95)","v":111279867.93544254},{"$f":"SUM(M96:M101)+M106","v":181728678.66265285},{"$f":"SUM(N96:N101)+N106","v":20980030.954915363},{"$f":"SUM(O96:O101)+O106","v":30629842.280187014},{"$f":"SUM(P96:P101)+P106","v":32558019.497565743},null,{"$f":"SUM(R96:R101)+R106","v":24000479.62890815},{"$f":"SUM(S96:S101)+S106","v":7642092.6148244385},{"$f":"SUM(T96:T101)+T106","v":816771.98475369508},null,{"$f":"SUM(V96:V101)+V106","v":77713569.552959979},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":48539915.711470962},null,{"$f":"SUM(AA96:AA101)+AA106","v":900860.55017106142},347796691.88544923,{"$f":"AB95+L95","v":459076559.82089174},{"$f":"AC95+V95","v":536790129.37385172},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,5414431.497939527,181728678.66265285,0,12974652.197592074,34102467.068916723,7260483.5561995041]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":28687212.811544299},null,null,null,null,null,null,null,28687212.811544299,{"$f":"SUM(AI96:AJ96)","v":4683228.0748720225},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":2095094.8585053843},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":89704.384273904696},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":1016447.4610256111},null,null,{"$f":"V37/V$34*$AD$123","v":4309664.3125162395},null,null,{"$f":"SUM(AK96:AM96)","v":12596975.970100109},null,null,20481450.748777032,49168663.560321331,53478327.872837573,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":4683228.0748720225},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":12596975.970100109}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":5835035.4963370766},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,5835035.4963370766,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":22114267.422323145},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,{"$f":"V38/V$34*$AD$123","v":19584650.72988848},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,22114267.422323141,27949302.918660216,47533953.648548692]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":1493711.4290710783},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,1493711.4290710783,{"$f":"SUM(AI98:AJ98)","v":6933.5717713019276},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":22160.621761319093},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1592331.5797184776},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":16797381.491887558},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1621425.7732510976,3115137.2023221757,19912518.694209732,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":6933.5717713019276},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":99819.634120799892},null,null,null,null,null,null,null,99819.634120799892,{"$f":"SUM(AI99:AJ99)","v":1336.4872793352661},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":30321.532271537817},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":571512.50602734683},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":2735691.4836189011},null,null,null,null,null,603170.52557821991,702990.15969901974,3438681.6433179211,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":1336.4872793352661},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":20361342.915342331},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":77375.613743695416},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":2032551.8117973367},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":3231942.0721136397},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,22471270.340883363,22471270.340883363,25703212.412997004,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":20361342.915342331},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":5260764.8106951453},null,null,null,null,null,null,null,5260764.8106951453,{"$f":"SUM(M102:M105)","v":151361990.43195033},{"$f":"SUM(N102:N105)","v":5897392.5861762688},{"$f":"SUM(O102:O105)","v":30629842.280187014},null,null,{"$f":"SUM(R102:R105)","v":23992555.238332774},null,null,null,{"$f":"SUM(V102:V105)","v":1594369.9347409236},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,211881780.5366464,217142545.34734154,218736915.28208247,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":151361990.43195033},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":5260764.8106951453},null,null,null,null,null,null,null,5260764.8106951453,{"$f":"SUM(AI102:AJ102)","v":144392968.65955615},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":30366876.600401048},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":1132029.8688571379},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,174759845.25995719,180020610.07065234,181152639.93950948,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":144392968.65955615},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":4546880.907455029},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":462340.06588378578},null,null,null,null,null,4546880.907455029,4546880.907455029,5009220.9733388145,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":4546880.907455029},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":262965.67978596868},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":23992555.238332774},null,null,null,null,null,null,null,null,null,24255520.918118741,24255520.918118741,24255520.918118741]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":2422140.8649391411},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":5897392.5861762688},null,null,null,null,null,null,null,null,null,null,null,null,null,8319533.4511154098,8319533.4511154098,8319533.4511154098,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":2422140.8649391411},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":57993583.914134026},{"$f":"SUM(E107:E117)","v":6495308.3416005839},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":5414431.497939527},69903323.753674135,{"$f":"SUM(M107:M117)","v":5313847.1814375315},{"$f":"SUM(N107:N117)","v":12857685.742457157},null,{"$f":"SUM(P107:P117)","v":6157651.7934255293},null,{"$f":"SUM(R107:R117)","v":7924.3905753761219},{"$f":"SUM(S107:S117)","v":6625645.153798827},{"$f":"SUM(T107:T117)","v":816771.98475369508},null,{"$f":"SUM(V107:V117)","v":29459869.528194241},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":35942939.741370849},null,{"$f":"SUM(AA107:AA117)","v":900860.55017106142},68623326.537990034,138526650.29166418,167986519.81985843,null,{"$f":"SUM(AF107:AF117)","v":0},0,5414431.497939527,5313847.1814375315,0,377676.22749196622,34102467.068916723,7260483.5561995041]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":100519.49201976},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":910937.43067032006},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":4898458.8771204166},5909915.7998104971,{"$f":"SUM(AI107:AJ107)","v":198700.48659504059},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":67482.552673440005},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":71584.395383880008},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":269749.46151360002},null,{"$f":"V48/V$34*$AD$123","v":742161.34450396767},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":17599285.027935002},null,null,18206801.924100962,24116717.723911457,24858879.068415426,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":4898458.8771204166},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":198700.48659504059},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":17599285.027935002}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":6579301.6953847408},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},6579301.6953847408,311502.75046938768,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":100107.41894164954},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":6625645.153798827},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,2683927.2992786327,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":900860.55017106142},7938115.8733809246,14517417.568765666,17201344.868044298,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":311502.75046938768},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":356072.47677312355}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":245530.08115955602},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},245530.08115955602,69561.855509725778,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":6114.6702580325391},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":29806.60661813835},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,751767.8535746003,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,105483.13238589664,351013.21354545269,1102781.0671200529,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":69561.855509725778},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":626990.70417151495}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":9030236.7797813732},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":1197141.1855793714},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},10227377.965360744,1802077.1211157034,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":1071653.7104784676},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":296060.24002383777},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":5409.3043605639696},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":547022.523240095},null,1981784.4011256155,null,null,{"$f":"SUM(AK110:AM110)","v":1632256.357466154},null,null,5354479.2566848211,15581857.222045565,17563641.62317118,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1802077.1211157034},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1632256.357466154}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":4580254.557803968},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},4580254.557803968,24224.785208883204,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":3884404.1063545011},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":112294.0417329935},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,3842781.7222550469,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,4020922.9332963773,8601177.4911003448,12443959.213355392,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":24224.785208883204},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":4814623.9302927051}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":12302713.901464406},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":881155.24423908279},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":515972.62081910996},13699841.766522599,211505.24820051002,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":1122201.914648863},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":1794982.1400762221},null,null,null,null,null,2978290.0133563709,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,8062465.7774561876,null,null,11191155.080381783,24890996.846904382,27869286.860260755,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":515972.62081910996},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":211505.24820051002},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":377676.22749196622},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":424305.99376471766},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":7260483.5561995041}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":5954838.9956624368},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":788242.29333575757},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,6743081.288998194,1704808.9760468784,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":3070887.0789325661},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":1211785.2188070132},null,null,null,null,null,4670910.5962597886,null,null,869233.50164552964,null,null,6856714.7754319878,13599796.064430181,18270706.660689969,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":1704808.9760468784},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":869233.50164552964}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":1214782.9292760235},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,1214782.9292760235,23242.310430863014,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":55268.698908596562},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":212358.76325888612},null,null,null,null,null,766948.60197128006,null,null,null,null,null,290869.77259834576,1505652.7018743693,2272601.3038456496,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":23242.310430863014},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":5306675.4816345796},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":1380863.2752425168},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,6687538.7568770964,33169.692843672165,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":2280583.3492453862},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":340297.04568932753},null,null,null,null,null,4282676.9634819767,null,null,null,null,null,2654050.0877783867,9341588.844655484,13624265.808137462,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":33169.692843672165},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":4598213.7655597059},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":226360.21097039204},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,4824573.9765300984,119098.78396939805,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":450808.78292120743},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":901956.78170184523},null,null,null,null,null,580644.9425353125,null,null,{"$f":"SUM(AK116:AM116)","v":4627949.2803261131},null,null,6099813.6289185639,10924387.605448663,11505032.547983976,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":119098.78396939805},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":4627949.2803261131}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":8080516.2343874723},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":1110608.701563142},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,9191124.9359506145,815955.17104746914,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":848280.87803609518},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":1086419.1411917356},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":2515.0862148121523},null,null,null,6177975.7898516487,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":3151749.7965418622},null,null,{"$f":"SUM(M117:AA117)-V117","v":5904920.073031975},15096045.008982589,21274020.798834238,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":815955.17104746914},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":3151749.7965418622}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":32734918.248119999},{"$f":"SUM(E87:E88)","v":44392645.842839994},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,77127564.090959996,0,0,null,null,null,null,{"$f":"SUM(S87:S88)","v":86626.566720000003},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,499378.89528000011,586005.46200000006,0,77713569.552959993,null,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":7428566.5595289543},0,0,0,0,0,0,0,7428566.5595289543,20369612.974392969,129857.76777655233,0,26310663.319866307,0,0,0,0,0,42349665.777508579,0,0,0,0,0,46810134.062035821,54238700.621564776,96588366.399073347]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},61422131.059664294,44392645.842839994,0,0,0,0,0,0,105814776.9025043,4683228.0748720225,2095094.8585053843,0,89704.384273904696,0,0,1103074.027745611,0,0,4309664.3125162395,0,0,12596975.970100109,0,499378.89528000011,21067456.210777033,49168663.560321331,131191897.42579757]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":32734918.248119999},{"$f":"SUM(E87:E88)","v":44392645.842839994},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,77127564.090959996,0,0,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":86626.566720000003},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":77713569.552959979},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":499378.89528000011},{"$f":"SUM(M123:AA123)-V123","v":586005.4619999975},null,{"$f":"SUM(AD87:AD88)","v":77713569.552959993},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":115872776.24260949},{"$f":"E93","v":6495308.3416005839},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,5414431.497939527,127782516.0821496,181728678.66265285,20980030.954915363,30629842.280187014,32558019.497565743,null,{"$f":"R93","v":24000479.62890815},{"$f":"S93","v":7642092.6148244385},{"$f":"T93","v":816771.98475369508},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":48539915.711470962},null,{"$f":"AA93","v":900860.55017106142},{"$f":"SUM(M124:AA124)-V124","v":347796691.88544923},{"$f":"AB124+L124","v":475579207.9675988},{"$f":"AC124+V124","v":475579207.9675988},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":148607694.49072948},{"$f":"SUM(E123:E124)","v":50887954.184440576},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,5414431.497939527,204910080.17310959,181728678.66265285,20980030.954915363,30629842.280187014,32558019.497565743,null,{"$f":"SUM(R123:R124)","v":24000479.62890815},{"$f":"SUM(S123:S124)","v":7728719.181544438},{"$f":"SUM(T123:T124)","v":816771.98475369508},null,{"$f":"SUM(V123:V124)","v":77713569.552959979},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":48539915.711470962},null,{"$f":"SUM(AA123:AA124)","v":1400239.4454510615},{"$f":"SUM(AB123:AB124)","v":348382697.34744924},{"$f":"SUM(AC123:AC124)","v":475579207.9675988},{"$f":"SUM(AD123:AD124)","v":553292777.52055883},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]

{"sheet":"2050","index":11,"n_rows":125,"n_cols":43,"rows_kept":125,"cut":false,"hidden":false,"merged":[[70,2,70,11],[70,12,70,27],[70,28,70,29],[9,34,9,35],[10,34,10,35],[11,2,11,11],[11,12,11,27],[11,28,11,29],[7,36,7,38],[9,31,10,33],[9,36,10,38],[11,31,11,38],[70,31,70,38]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversão m3 =>tep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65200000000000002,0.87,0.88,0.65500000000000003,0.873,0.88958699999999991]
[null,"CENÁRIO IES BRASIL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":" OUTRAS FONTES PRIMÁRIAS "},null,null,{"$f":"\"Teor biodiesel na ind. \"&LEFT(B11,4)","v":"Teor biodiesel na ind. 2050"},null,{"$f":"Y13","v":" OUTRAS SECUNDÁRIAS DE PETRÓLEO "}]
[null,"2050 - 10³ tep ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14149595045259702]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O U T R O S"]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL        SEM       ELETRIC"," TOTAL        COM       ELETRIC",null,{"$f":"COMENTÁRIOS!AB20","v":"LIXÍVIA"},{"$f":"COMENTÁRIOS!AC20","v":"OUTRAS PRIM. RENOVÁVEIS"},{"$f":"COMENTÁRIOS!AD20","v":"OUTRAS PRIM. NÃO RENOV."},{"$f":"COMENTÁRIOS!AE20","v":" ÓLEO DIESEL MINERAL"},{"$f":"COMENTÁRIOS!AF20","v":"BIODIESEL"},{"$f":"COMENTÁRIOS!AG20","v":"GÁS DE REFINARIA"},{"$f":"COMENTÁRIOS!AH20","v":"COQUE DE PETRÓLEO"},{"$f":"COMENTÁRIOS!AI20","v":"OUTROS EN. DE PETRÓLEO"}]
[null,"    PRODUÇÃO  ",{"$f":"[1]consolidado2050!B25","v":285477.40000000002},{"$f":"[1]consolidado2050!C25","v":68740},{"$f":"[1]consolidado2050!D25","v":8975.5},{"$f":"[1]consolidado2050!E25","v":0},{"$f":"[1]consolidado2050!F25","v":9775.4},{"$f":"[1]consolidado2050!G25","v":58634.6},{"$f":"[1]consolidado2050!H25","v":38469.199999999997},{"$f":"[1]consolidado2050!I25","v":100495.8},{"$f":"[1]consolidado2050!J25","v":63184.2},{"$f":"SUM(C14:K14)","v":633752.1},{"$f":"[1]consolidado2050!L25","v":0},{"$f":"[1]consolidado2050!M25","v":0},{"$f":"[1]consolidado2050!N25","v":0},{"$f":"[1]consolidado2050!O25","v":0},{"$f":"[1]consolidado2050!P25","v":0},{"$f":"[1]consolidado2050!Q25","v":0},{"$f":"[1]consolidado2050!R25","v":0},{"$f":"[1]consolidado2050!S25","v":0},{"$f":"[1]consolidado2050!T25","v":0},{"$f":"[1]consolidado2050!U25","v":0},{"$f":"[1]consolidado2050!V25","v":0},{"$f":"[1]consolidado2050!W25","v":0},{"$f":"[1]consolidado2050!X25","v":0},{"$f":"[1]consolidado2050!Y25","v":0},{"$f":"[1]consolidado2050!Z25","v":0},{"$f":"SUM(M14:AA14)","v":0},{"$f":"AD14-V14","v":633752.1},{"$f":"AB14+L14","v":633752.1}]
[null,"    IMPORTAÇÃO  ",{"$f":"[1]consolidado2050!B26","v":17602.2},{"$f":"[1]consolidado2050!C26","v":20895.900000000001},{"$f":"[1]consolidado2050!D26","v":7988.8},{"$f":"[1]consolidado2050!E26","v":18545.2},{"$f":"[1]consolidado2050!F26","v":0},{"$f":"[1]consolidado2050!G26","v":0},{"$f":"[1]consolidado2050!H26","v":0},{"$f":"[1]consolidado2050!I26","v":0},{"$f":"[1]consolidado2050!J26","v":0},{"$f":"SUM(C15:K15)","v":65032.100000000006},{"$f":"[1]consolidado2050!L26","v":0},{"$f":"[1]consolidado2050!M26","v":0},{"$f":"[1]consolidado2050!N26","v":0},{"$f":"[1]consolidado2050!O26","v":3486.4},{"$f":"[1]consolidado2050!P26","v":10056.799999999999},{"$f":"[1]consolidado2050!Q26","v":3227.6},{"$f":"[1]consolidado2050!R26","v":0},{"$f":"[1]consolidado2050!S26","v":0},{"$f":"[1]consolidado2050!T26","v":0},{"$f":"[1]consolidado2050!U26","v":0},{"$f":"[1]consolidado2050!V26","v":0},{"$f":"[1]consolidado2050!W26","v":0},{"$f":"[1]consolidado2050!X26","v":7656},{"$f":"[1]consolidado2050!Y26","v":8379.7999999999993},{"$f":"[1]consolidado2050!Z26","v":0},{"$f":"SUM(M15:AA15)","v":32806.6},{"$f":"AD15-V15","v":97838.700000000012},{"$f":"AB15+L15","v":97838.700000000012},null,null,null,null,null,null,null,{"$f":"AP15*$Y15/AL$9","v":8800},null,null,null,1]
[null,"    VARIAÇÃO DE ESTOQUES  ",{"$f":"[1]consolidado2050!B27","v":0},{"$f":"[1]consolidado2050!C27","v":0},{"$f":"[1]consolidado2050!D27","v":0},{"$f":"[1]consolidado2050!E27","v":0},{"$f":"[1]consolidado2050!F27","v":0},{"$f":"[1]consolidado2050!G27","v":0},{"$f":"[1]consolidado2050!H27","v":0},{"$f":"[1]consolidado2050!I27","v":0},{"$f":"[1]consolidado2050!J27","v":0},0,{"$f":"[1]consolidado2050!L27","v":0},{"$f":"[1]consolidado2050!M27","v":0},{"$f":"[1]consolidado2050!N27","v":0},{"$f":"[1]consolidado2050!O27","v":0},{"$f":"[1]consolidado2050!P27","v":0},{"$f":"[1]consolidado2050!Q27","v":0},{"$f":"[1]consolidado2050!R27","v":0},{"$f":"[1]consolidado2050!S27","v":0},{"$f":"[1]consolidado2050!T27","v":0},{"$f":"[1]consolidado2050!U27","v":0},{"$f":"[1]consolidado2050!V27","v":0},{"$f":"[1]consolidado2050!W27","v":0},{"$f":"[1]consolidado2050!X27","v":0},{"$f":"[1]consolidado2050!Y27","v":0},{"$f":"[1]consolidado2050!Z27","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP16*$Y16/AL$9","v":0},null,null,null,1]
[null," OFERTA TOTAL  ",{"$f":"SUM(C14:C16)","v":303079.60000000003},{"$f":"SUM(D14:D16)","v":89635.9},16964.3,18545.2,9775.4,58634.6,38469.199999999997,100495.8,63184.2,698784.2,{"$f":"SUM(M14:M16)","v":0},{"$f":"SUM(N14:N16)","v":0},0,3486.4,10056.799999999999,3227.6,0,0,0,0,0,0,7656,8379.7999999999993,0,32806.6,731590.79999999993,731590.79999999993,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AL16)","v":8800}]
[null,"    EXPORTAÇÃO  ",{"$f":"[1]consolidado2050!B29","v":-160577.20000000001},{"$f":"[1]consolidado2050!C29","v":0},{"$f":"[1]consolidado2050!D29","v":0},{"$f":"[1]consolidado2050!E29","v":0},{"$f":"[1]consolidado2050!F29","v":0},{"$f":"[1]consolidado2050!G29","v":0},{"$f":"[1]consolidado2050!H29","v":0},{"$f":"[1]consolidado2050!I29","v":0},{"$f":"[1]consolidado2050!J29","v":0},-160577.20000000001,{"$f":"[1]consolidado2050!L29","v":0},{"$f":"[1]consolidado2050!M29","v":-12345.6},{"$f":"[1]consolidado2050!N29","v":-13739.5},{"$f":"[1]consolidado2050!O29","v":0},{"$f":"[1]consolidado2050!P29","v":0},{"$f":"[1]consolidado2050!Q29","v":0},{"$f":"[1]consolidado2050!R29","v":0},{"$f":"[1]consolidado2050!S29","v":-2162.4},{"$f":"[1]consolidado2050!T29","v":0},{"$f":"[1]consolidado2050!U29","v":0},{"$f":"[1]consolidado2050!V29","v":0},{"$f":"[1]consolidado2050!W29","v":-1872.9},{"$f":"[1]consolidado2050!X29","v":0},{"$f":"[1]consolidado2050!Y29","v":0},{"$f":"[1]consolidado2050!Z29","v":0},-30120.400000000001,-190697.60000000001,-190697.60000000001,null,null,null,null,null,null,null,{"$f":"AP18*$Y18/AL$9","v":0},null,null,null,1]
[null,"    NÃO-APROVEITADA  ",{"$f":"[1]consolidado2050!B30","v":0},{"$f":"[1]consolidado2050!C30","v":-4168.7},{"$f":"[1]consolidado2050!D30","v":0},{"$f":"[1]consolidado2050!E30","v":0},{"$f":"[1]consolidado2050!F30","v":0},{"$f":"[1]consolidado2050!G30","v":0},{"$f":"[1]consolidado2050!H30","v":0},{"$f":"[1]consolidado2050!I30","v":0},{"$f":"[1]consolidado2050!J30","v":0},-4168.7,{"$f":"[1]consolidado2050!L30","v":0},{"$f":"[1]consolidado2050!M30","v":0},{"$f":"[1]consolidado2050!N30","v":0},{"$f":"[1]consolidado2050!O30","v":0},{"$f":"[1]consolidado2050!P30","v":0},{"$f":"[1]consolidado2050!Q30","v":0},{"$f":"[1]consolidado2050!R30","v":0},{"$f":"[1]consolidado2050!S30","v":0},{"$f":"[1]consolidado2050!T30","v":0},{"$f":"[1]consolidado2050!U30","v":0},{"$f":"[1]consolidado2050!V30","v":0},{"$f":"[1]consolidado2050!W30","v":0},{"$f":"[1]consolidado2050!X30","v":0},{"$f":"[1]consolidado2050!Y30","v":0},{"$f":"[1]consolidado2050!Z30","v":0},0,-4168.7,-4168.7]
[null,"    REINJEÇÃO  ",{"$f":"[1]consolidado2050!B31","v":0},{"$f":"[1]consolidado2050!C31","v":-13340.5},{"$f":"[1]consolidado2050!D31","v":0},{"$f":"[1]consolidado2050!E31","v":0},{"$f":"[1]consolidado2050!F31","v":0},{"$f":"[1]consolidado2050!G31","v":0},{"$f":"[1]consolidado2050!H31","v":0},{"$f":"[1]consolidado2050!I31","v":0},{"$f":"[1]consolidado2050!J31","v":0},-13340.5,{"$f":"[1]consolidado2050!L31","v":0},{"$f":"[1]consolidado2050!M31","v":0},{"$f":"[1]consolidado2050!N31","v":0},{"$f":"[1]consolidado2050!O31","v":0},{"$f":"[1]consolidado2050!P31","v":0},{"$f":"[1]consolidado2050!Q31","v":0},{"$f":"[1]consolidado2050!R31","v":0},{"$f":"[1]consolidado2050!S31","v":0},{"$f":"[1]consolidado2050!T31","v":0},{"$f":"[1]consolidado2050!U31","v":0},{"$f":"[1]consolidado2050!V31","v":0},{"$f":"[1]consolidado2050!W31","v":0},{"$f":"[1]consolidado2050!X31","v":0},{"$f":"[1]consolidado2050!Y31","v":0},{"$f":"[1]consolidado2050!Z31","v":0},0,-13340.5,-13340.5]
[null," OFERTA INTERNA BRUTA  ",{"$f":"C17+SUM(C18:C20)","v":142502.40000000002},{"$f":"D17+SUM(D18:D20)","v":72126.7},16964.3,18545.2,9775.4,58634.6,38469.199999999997,100495.8,63184.2,{"$f":"SUM(C21:K21)","v":520697.80000000005},{"$f":"M17+SUM(M18:M20)","v":0},{"$f":"N17+SUM(N18:N20)","v":-12345.6},-13739.5,3486.4,10056.799999999999,3227.6,0,-2162.4,0,0,0,-1872.9,7656,8379.7999999999993,0,2686.2000000000025,523384.00000000006,523384.00000000006,null,null,null,null,null,null,null,{"$f":"AL17+SUM(AL18:AL20)","v":8800}]
[null," TOTAL TRANSFORMAÇÃO  ",{"$f":"SUM(C23:C32)","v":-142502.39999999999},{"$f":"SUM(D23:D32)","v":-18838.199999999997},-9968.0999999999985,-18545.2,-9775.4,-58634.7,-21941.4,-44388.1,-43075.3,{"$f":"SUM(C22:K22)","v":-367668.8},{"$f":"SUM(M23:M32)","v":73491.199999999997},{"$f":"SUM(N23:N32)","v":19047.599999999999},22620.7,8729.2000000000007,7448,5726.8,3987.2,15114.4,0,112402.95417024934,9234.4,31278.7,8874,10746.9,393.00000000000006,329095.05417024938,-150976.69999999995,-38573.745829750609,null,null,null,null,null,null,{"$f":"SUM(AK23:AK32)","v":9791.932878333133},{"$f":"SUM(AL23:AL32)","v":2861.6778888813733}]
[null,"    REFINARIAS DE PETRÓLEO  ",{"$f":"[1]consolidado2050!B34","v":-142502.39999999999},0,{"$f":"[1]consolidado2050!D34","v":0},{"$f":"[1]consolidado2050!E34","v":0},{"$f":"[1]consolidado2050!F34","v":0},{"$f":"[1]consolidado2050!G34","v":0},{"$f":"[1]consolidado2050!H34","v":0},{"$f":"[1]consolidado2050!I34","v":0},{"$f":"[1]consolidado2050!J34","v":-11488.4},{"$f":"SUM(C23:K23)","v":-153990.79999999999},{"$f":"[1]consolidado2050!L34","v":73491.199999999997},{"$f":"[1]consolidado2050!M34","v":19047.599999999999},{"$f":"[1]consolidado2050!N34","v":22160},{"$f":"[1]consolidado2050!O34","v":5502},{"$f":"[1]consolidado2050!P34","v":7448},{"$f":"[1]consolidado2050!Q34","v":5726.8},{"$f":"[1]consolidado2050!R34","v":0},{"$f":"[1]consolidado2050!S34","v":0},{"$f":"[1]consolidado2050!T34","v":0},{"$f":"[1]consolidado2050!U34","v":-427.6},{"$f":"[1]consolidado2050!V34","v":0},{"$f":"[1]consolidado2050!W34","v":0},{"$f":"[1]consolidado2050!X34","v":10672.8},{"$f":"[1]consolidado2050!Y34","v":8338.7999999999993},{"$f":"[1]consolidado2050!Z34","v":0},151959.59999999995,-1603.6000000000408,-2031.2000000000407,null,null,null,null,null,null,{"$f":"AO23*$Y23/AK$9","v":9791.932878333133},{"$f":"AP23*$Y23/AL$9","v":4929.2640957779249},null,null,0.59818793912311707,0.40181206087688282]
[null,"    PLANTAS DE GAS NATURAL  ",{"$f":"[1]consolidado2050!B35","v":0},{"$f":"[1]consolidado2050!C35","v":-9118.7999999999993},{"$f":"[1]consolidado2050!D35","v":0},{"$f":"[1]consolidado2050!E35","v":0},{"$f":"[1]consolidado2050!F35","v":0},{"$f":"[1]consolidado2050!G35","v":0},{"$f":"[1]consolidado2050!H35","v":0},{"$f":"[1]consolidado2050!I35","v":0},{"$f":"[1]consolidado2050!J35","v":3073.8},{"$f":"SUM(C24:K24)","v":-6044.9999999999991},{"$f":"[1]consolidado2050!L35","v":0},{"$f":"[1]consolidado2050!M35","v":0},{"$f":"[1]consolidado2050!N35","v":460.7},{"$f":"[1]consolidado2050!O35","v":3227.2},{"$f":"[1]consolidado2050!P35","v":0},{"$f":"[1]consolidado2050!Q35","v":0},{"$f":"[1]consolidado2050!R35","v":0},{"$f":"[1]consolidado2050!S35","v":0},{"$f":"[1]consolidado2050!T35","v":0},{"$f":"[1]consolidado2050!U35","v":0},{"$f":"[1]consolidado2050!V35","v":0},{"$f":"[1]consolidado2050!W35","v":0},{"$f":"[1]consolidado2050!X35","v":0},{"$f":"[1]consolidado2050!Y35","v":2408.1},{"$f":"[1]consolidado2050!Z35","v":0},6096,51.000000000000909,51.000000000000909]
[null,"    USINAS DE GASEIFICAÇÃO  ",{"$f":"[1]consolidado2050!B36","v":0},{"$f":"[1]consolidado2050!C36","v":0},{"$f":"[1]consolidado2050!D36","v":0},{"$f":"[1]consolidado2050!E36","v":0},{"$f":"[1]consolidado2050!F36","v":0},{"$f":"[1]consolidado2050!G36","v":0},{"$f":"[1]consolidado2050!H36","v":0},{"$f":"[1]consolidado2050!I36","v":0},{"$f":"[1]consolidado2050!J36","v":0},0,{"$f":"[1]consolidado2050!L36","v":0},{"$f":"[1]consolidado2050!M36","v":0},{"$f":"[1]consolidado2050!N36","v":0},{"$f":"[1]consolidado2050!O36","v":0},{"$f":"[1]consolidado2050!P36","v":0},{"$f":"[1]consolidado2050!Q36","v":0},{"$f":"[1]consolidado2050!R36","v":0},{"$f":"[1]consolidado2050!S36","v":0},{"$f":"[1]consolidado2050!T36","v":0},{"$f":"[1]consolidado2050!U36","v":0},{"$f":"[1]consolidado2050!V36","v":0},{"$f":"[1]consolidado2050!W36","v":0},{"$f":"[1]consolidado2050!X36","v":0},{"$f":"[1]consolidado2050!Y36","v":0},{"$f":"[1]consolidado2050!Z36","v":0},0,0,0]
[null,"    COQUERIAS",{"$f":"[1]consolidado2050!B37","v":0},{"$f":"[1]consolidado2050!C37","v":0},{"$f":"[1]consolidado2050!D37","v":0},{"$f":"[1]consolidado2050!E37","v":-18545.2},{"$f":"[1]consolidado2050!F37","v":0},{"$f":"[1]consolidado2050!G37","v":0},{"$f":"[1]consolidado2050!H37","v":0},{"$f":"[1]consolidado2050!I37","v":0},{"$f":"[1]consolidado2050!J37","v":0},-18545.2,{"$f":"[1]consolidado2050!L37","v":0},{"$f":"[1]consolidado2050!M37","v":0},{"$f":"[1]consolidado2050!N37","v":0},{"$f":"[1]consolidado2050!O37","v":0},{"$f":"[1]consolidado2050!P37","v":0},{"$f":"[1]consolidado2050!Q37","v":0},{"$f":"[1]consolidado2050!R37","v":3987.2},{"$f":"[1]consolidado2050!S37","v":15114.4},{"$f":"[1]consolidado2050!T37","v":0},{"$f":"[1]consolidado2050!U37","v":0},{"$f":"[1]consolidado2050!V37","v":0},{"$f":"[1]consolidado2050!W37","v":0},{"$f":"[1]consolidado2050!X37","v":-1798.8},{"$f":"[1]consolidado2050!Y37","v":0},{"$f":"[1]consolidado2050!Z37","v":519.20000000000005},17822,-723.20000000000073,-723.20000000000073,null,null,null,null,null,null,null,{"$f":"AP26*$Y26/AL$9","v":-2067.5862068965516},null,null,null,1]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR",{"$f":"[1]consolidado2050!B38","v":0},{"$f":"[1]consolidado2050!C38","v":0},{"$f":"[1]consolidado2050!D38","v":0},{"$f":"[1]consolidado2050!E38","v":0},{"$f":"[1]consolidado2050!F38","v":-9775.4},{"$f":"[1]consolidado2050!G38","v":0},{"$f":"[1]consolidado2050!H38","v":0},{"$f":"[1]consolidado2050!I38","v":0},{"$f":"[1]consolidado2050!J38","v":0},-9775.4,{"$f":"[1]consolidado2050!L38","v":0},{"$f":"[1]consolidado2050!M38","v":0},{"$f":"[1]consolidado2050!N38","v":0},{"$f":"[1]consolidado2050!O38","v":0},{"$f":"[1]consolidado2050!P38","v":0},{"$f":"[1]consolidado2050!Q38","v":0},{"$f":"[1]consolidado2050!R38","v":0},{"$f":"[1]consolidado2050!S38","v":0},{"$f":"[1]consolidado2050!T38","v":9618.7999999999993},{"$f":"[1]consolidado2050!U38","v":0},{"$f":"[1]consolidado2050!V38","v":0},{"$f":"[1]consolidado2050!W38","v":0},{"$f":"[1]consolidado2050!X38","v":0},{"$f":"[1]consolidado2050!Y38","v":0},{"$f":"[1]consolidado2050!Z38","v":0},9618.7999999999993,-156.60000000000036,-156.60000000000036]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",{"$f":"[1]consolidado2050!B39","v":0},{"$f":"[1]consolidado2050!C39","v":-9719.4},{"$f":"[1]consolidado2050!D39","v":-8959.7999999999993},{"$f":"[1]consolidado2050!E39","v":0},{"$f":"[1]consolidado2050!F39","v":0},{"$f":"[1]consolidado2050!G39","v":-58634.7},{"$f":"[1]consolidado2050!H39","v":-8711.7999999999993},{"$f":"[1]consolidado2050!I39","v":0},{"$f":"[1]consolidado2050!J39","v":-28778.9},-114804.6,{"$f":"[1]consolidado2050!L39","v":0},{"$f":"[1]consolidado2050!M39","v":0},{"$f":"[1]consolidado2050!N39","v":0},{"$f":"[1]consolidado2050!O39","v":0},{"$f":"[1]consolidado2050!P39","v":0},{"$f":"[1]consolidado2050!Q39","v":0},{"$f":"[1]consolidado2050!R39","v":0},{"$f":"[1]consolidado2050!S39","v":0},{"$f":"[1]consolidado2050!T39","v":-9618.7999999999993},{"$f":"[1]consolidado2050!U39","v":101847.25417024935},{"$f":"[1]consolidado2050!V39","v":0},{"$f":"[1]consolidado2050!W39","v":0},{"$f":"[1]consolidado2050!X39","v":0},{"$f":"[1]consolidado2050!Y39","v":0},{"$f":"[1]consolidado2050!Z39","v":0},92228.454170249344,-124423.40000000001,-22576.145829750662,null,null,null,null,{"$f":"(1-$AI$11)*M28","v":0},{"$f":"$AI$11*M28","v":0},{"$f":"AO28*$Y28/AK$9","v":0},null,null,null,1]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",{"$f":"[1]consolidado2050!B40","v":0},{"$f":"[1]consolidado2050!C40","v":0},{"$f":"[1]consolidado2050!D40","v":-1008.3},{"$f":"[1]consolidado2050!E40","v":0},{"$f":"[1]consolidado2050!F40","v":0},{"$f":"[1]consolidado2050!G40","v":0},{"$f":"[1]consolidado2050!H40","v":0},{"$f":"[1]consolidado2050!I40","v":-13109.4},{"$f":"[1]consolidado2050!J40","v":-5881.8},-19999.5,{"$f":"[1]consolidado2050!L40","v":0},{"$f":"[1]consolidado2050!M40","v":0},{"$f":"[1]consolidado2050!N40","v":0},{"$f":"[1]consolidado2050!O40","v":0},{"$f":"[1]consolidado2050!P40","v":0},{"$f":"[1]consolidado2050!Q40","v":0},{"$f":"[1]consolidado2050!R40","v":0},{"$f":"[1]consolidado2050!S40","v":0},{"$f":"[1]consolidado2050!T40","v":0},{"$f":"[1]consolidado2050!U40","v":10983.3},{"$f":"[1]consolidado2050!V40","v":0},{"$f":"[1]consolidado2050!W40","v":0},{"$f":"[1]consolidado2050!X40","v":0},{"$f":"[1]consolidado2050!Y40","v":0},{"$f":"[1]consolidado2050!Z40","v":-126.2},10857.099999999999,-20125.7,-9142.4000000000015,null,null,null,null,{"$f":"(1-$AI$11)*M29","v":0},{"$f":"$AI$11*M29","v":0},{"$f":"AO29*$Y29/AK$9","v":0},null,{"$f":"AQ29*$Y29/AM$9","v":0},null,0.66450119260844664,null,0.33549880739155341]
[null,"    CARVOARIAS",{"$f":"[1]consolidado2050!B41","v":0},{"$f":"[1]consolidado2050!C41","v":0},{"$f":"[1]consolidado2050!D41","v":0},{"$f":"[1]consolidado2050!E41","v":0},{"$f":"[1]consolidado2050!F41","v":0},{"$f":"[1]consolidado2050!G41","v":0},{"$f":"[1]consolidado2050!H41","v":-13229.6},{"$f":"[1]consolidado2050!I41","v":0},{"$f":"[1]consolidado2050!J41","v":0},-13229.6,{"$f":"[1]consolidado2050!L41","v":0},{"$f":"[1]consolidado2050!M41","v":0},{"$f":"[1]consolidado2050!N41","v":0},{"$f":"[1]consolidado2050!O41","v":0},{"$f":"[1]consolidado2050!P41","v":0},{"$f":"[1]consolidado2050!Q41","v":0},{"$f":"[1]consolidado2050!R41","v":0},{"$f":"[1]consolidado2050!S41","v":0},{"$f":"[1]consolidado2050!T41","v":0},{"$f":"[1]consolidado2050!U41","v":0},{"$f":"[1]consolidado2050!V41","v":9234.4},{"$f":"[1]consolidado2050!W41","v":0},{"$f":"[1]consolidado2050!X41","v":0},{"$f":"[1]consolidado2050!Y41","v":0},{"$f":"[1]consolidado2050!Z41","v":0},9234.4,-3995.2000000000007,-3995.2000000000007]
[null,"    DESTILARIAS",{"$f":"[1]consolidado2050!B42","v":0},{"$f":"[1]consolidado2050!C42","v":0},{"$f":"[1]consolidado2050!D42","v":0},{"$f":"[1]consolidado2050!E42","v":0},{"$f":"[1]consolidado2050!F42","v":0},{"$f":"[1]consolidado2050!G42","v":0},{"$f":"[1]consolidado2050!H42","v":0},{"$f":"[1]consolidado2050!I42","v":-31278.7},{"$f":"[1]consolidado2050!J42","v":0},-31278.7,{"$f":"[1]consolidado2050!L42","v":0},{"$f":"[1]consolidado2050!M42","v":0},{"$f":"[1]consolidado2050!N42","v":0},{"$f":"[1]consolidado2050!O42","v":0},{"$f":"[1]consolidado2050!P42","v":0},{"$f":"[1]consolidado2050!Q42","v":0},{"$f":"[1]consolidado2050!R42","v":0},{"$f":"[1]consolidado2050!S42","v":0},{"$f":"[1]consolidado2050!T42","v":0},{"$f":"[1]consolidado2050!U42","v":0},{"$f":"[1]consolidado2050!V42","v":0},{"$f":"[1]consolidado2050!W42","v":31278.7},{"$f":"[1]consolidado2050!X42","v":0},{"$f":"[1]consolidado2050!Y42","v":0},{"$f":"[1]consolidado2050!Z42","v":0},31278.7,0,0]
[null,"    OUTRAS TRANSFORMAÇÕES",{"$f":"[1]consolidado2050!B43","v":0},{"$f":"[1]consolidado2050!C43","v":0},{"$f":"[1]consolidado2050!D43","v":0},{"$f":"[1]consolidado2050!E43","v":0},{"$f":"[1]consolidado2050!F43","v":0},{"$f":"[1]consolidado2050!G43","v":0},{"$f":"[1]consolidado2050!H43","v":0},{"$f":"[1]consolidado2050!I43","v":0},{"$f":"[1]consolidado2050!J43","v":0},0,{"$f":"[1]consolidado2050!L43","v":0},{"$f":"[1]consolidado2050!M43","v":0},{"$f":"[1]consolidado2050!N43","v":0},{"$f":"[1]consolidado2050!O43","v":0},{"$f":"[1]consolidado2050!P43","v":0},{"$f":"[1]consolidado2050!Q43","v":0},{"$f":"[1]consolidado2050!R43","v":0},{"$f":"[1]consolidado2050!S43","v":0},{"$f":"[1]consolidado2050!T43","v":0},{"$f":"[1]consolidado2050!U43","v":0},{"$f":"[1]consolidado2050!V43","v":0},{"$f":"[1]consolidado2050!W43","v":0},{"$f":"[1]consolidado2050!X43","v":0},{"$f":"[1]consolidado2050!Y43","v":0},{"$f":"[1]consolidado2050!Z43","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"AP32*$Y32/AL$9","v":0},{"$f":"AQ32*$Y32/AM$9","v":0},null,null,-0.10467866274863476,1.1046786627486347]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  ",{"$f":"IF(ABS(C34-C22-C21-C60)<0.0000001,0,C34-C22-C21-C60)","v":0},-567.6454767537507,-52.147041507138056,0,0,0,-19.997039423513343,0,-2075.9483164409176,-2715.7378741253196,{"$f":"IF(ABS(M34-M22-M21-M60)<0.0000001,0,M34-M22-M21-M60)","v":2.7672452830302063},-1.7429940163347055,0,-6.2410023080356041,-0.36665532778715715,-2.5496041416772641E-4,0,-13.868894017856292,0,-14435.500513729901,-97.110849774739108,0,-972.41461760915263,-0.38676343179577088,-125.99130527138573,-15650.856605164372,-3931.0939655597904,-18366.594479289692,null,null,null,null,null,null,null,{"$f":"AP33*$Y33/AL$9","v":-1117.717951274888},null,null,null,1]
[null," CONSUMO FINAL  ",{"$f":"SUM(C35:C36)","v":0},{"$f":"SUM(D35:D36)","v":52720.854523246257},6944.21671102658,0,0,0,16507.802960576486,56107.700000000012,18032.951683559073,{"$f":"SUM(C34:K34)","v":150313.52587840843},{"$f":"SUM(M35:M36)","v":73493.973153209867},6700.2570059836635,8881.7126425635888,12209.680981233189,17504.433344672212,8954.5005404099866,3987.2281226450732,12938.365111633415,0,97967.453656519443,9137.2891502252605,29405.825388427802,15557.585382390847,19126.313236568203,267.00869472861433,316131.62641121115,368477.69863310014,466445.15228961955,null,null,null,null,null,null,{"$f":"SUM(AK35:AK36)","v":7876.563939209911},{"$f":"SUM(AL35:AL36)","v":9348.6456813299246},{"$f":"SUM(AM35:AM36)","v":2600.8453991692604}]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",{"$f":"[1]consolidado2050!B46","v":0},{"$f":"[1]consolidado2050!C46","v":8515.1797128017333},{"$f":"[1]consolidado2050!D46","v":0},{"$f":"[1]consolidado2050!E46","v":0},{"$f":"[1]consolidado2050!F46","v":0},{"$f":"[1]consolidado2050!G46","v":0},{"$f":"[1]consolidado2050!H46","v":0},{"$f":"[1]consolidado2050!I46","v":0},{"$f":"[1]consolidado2050!J46","v":0},8515.1797128017333,0,0,0,0,17504.433344672212,0,0,0,0,0,0,1255.1991387537043,0,19126.313236568203,0,{"$f":"SUM(M35:AA35)","v":37885.945719994124},46401.12543279586,46401.12543279586,null,null,null,null,null,null,{"$f":"AO35*$Y35/AK$9","v":0},null,null,null,1]
[null,"  CONSUMO FINAL ENERGÉTICO",{"$f":"SUM(C37:C42)+C47+C59","v":0},44205.674810444521,6944.21671102658,0,0,0,16507.802960576486,56107.700000000012,18032.951683559073,141798.34616560666,73493.973153209867,6700.2570059836635,8881.7126425635888,12209.680981233189,0,8954.5005404099866,3987.2281226450732,12938.365111633415,0,97967.453656519443,9137.2891502252605,28150.626249674096,15557.585382390847,0,267.00869472861433,278245.68069121701," ",420044.02685682371,null,null,null,null,null,null,{"$f":"SUM(AK37:AK42)+AK47+AK59","v":7876.563939209911},{"$f":"SUM(AL37:AL42)+AL47+AL59","v":9348.6456813299246},{"$f":"SUM(AM37:AM42)+AM47+AM59","v":2600.8453991692604}]
[null,"    SETOR ENERGÉTICO  ",{"$f":"[1]consolidado2050!B48","v":0},{"$f":"[1]consolidado2050!C48-[1]consolidado2050!$C$34","v":13026.183418675084},{"$f":"[1]consolidado2050!D48","v":0},{"$f":"[1]consolidado2050!E48","v":0},{"$f":"[1]consolidado2050!F48","v":0},{"$f":"[1]consolidado2050!G48","v":0},{"$f":"[1]consolidado2050!H48","v":0},{"$f":"-[1]consolidado2050!I44","v":25037.936928661267},{"$f":"[1]consolidado2050!J48","v":0},38064.120347336349,1858.6758611716086,668.99729277867482,0,33.636508969773786,0,0,530.32698058784308,0,0,5430.9915046471206,0,0,4984.0126516580585,0,0,13506.64079981308,46139.76964250231,51570.761147149431,null,null,null,null,{"$f":"(1-$AI$11)*M37","v":1595.6807536118326},{"$f":"$AI$11*M37","v":262.99510755977605},{"$f":"AO37*$Y37/AK$9","v":7644.1911835246292},null,null,null,1]
[null,"    RESIDENCIAL  ",null,3009.9445238099925,null,null,null,null,2776.4726144238416,null,null,5786.4171382338336,null,null,null,8038.9774685141356,null,0,null,null,null,24388.055027809973,404.21506346592838,null,null,null,null,32831.247559790034,14229.609670213893,38617.664698023866]
[null,"    COMERCIAL  ",null,754.76703732449528,null,null,null,null,39.734191619886161,null,null,794.50122894438141,0.62778829206896569,2.5673723683780563,null,622.06326805329149,null,null,null,null,null,22698.72392931112,6.1985744717999998,null,null,null,null,23330.18093249666,1425.9582321299204,24124.68216144104,null,null,null,null,0.53927014288724162,8.8518149181724071E-2]
[null,"    PÚBLICO",null,41.480206571926274,null,null,null,null,null,null,null,41.480206571926274,0,8.7572850554482766,null,203.33036399301815,null,null,null,null,null,3078.6644663560483,null,null,null,null,null,3290.7521154045148,253.56785562039295,3332.2323219764412,null,null,null,null,0,0]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,777.43964607272744,null,null,777.43964607272744,7784.6891300878997,24.158130738005802,null,905.08505857923217,null,null,null,null,null,4111.4402571868868,6.7124602324259994,17.283813750000249,null,null,null,12849.36885057445,9515.3682394602911,13626.808496647178,null,null,null,null,6461.2919779729564,1323.3971521149433]
[null,"    TRANSPORTES - TOTAL  ",null,2156.4018313456972,null,null,null,null,null,null,null,2156.4018313456972,61698.210497976994,2156.5087419771503,8881.7126425635888,null,null,8951.9849750838803,null,null,null,2848.2009724754803,null,28133.342435924096,null,null,null,112669.96026600117,111978.16112487139,114826.36209734686,null,null,null,null,53100.639835700371,8597.5706622766265]
[null,"      RODOVIÁRIO  ",null,2156.4018313456972,null,null,null,null,null,null,null,2156.4018313456972,58697.504817094436,null,8782.5200160891582,null,null,null,null,null,null,2214.4517817221431,null,28133.342435924096,null,null,null,97827.819050829828,97769.76910045337,99984.220882175519,null,null,null,null,50392.045583803796,8305.4592332906377]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,2064.4508062006416,null,null,null,null,null,null,null,null,633.74919075333719,null,null,null,null,null,2698.1999969539788,2064.4508062006416,2698.1999969539788,null,null,null,null,1772.3393772146526,292.11142898598888]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,0,null,null,99.192626474430952,null,null,8951.9849750838803,null,null,null,null,null,null,null,null,null,9051.1776015583109,9051.1776015583109,9051.1776015583109,null,null,null,null,0,0]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,0,936.25487468192512,2156.5087419771503,null,null,null,null,null,null,null,null,null,null,null,null,null,3092.7636166590755,3092.7636166590755,3092.7636166590755,null,null,null,null,936.25487468192512,0]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D48:D59)","v":25216.897792717326},6944.21671102658,null,null,null,{"$f":"SUM(I48:I59)","v":12914.15650846003},31069.763071338741,18032.951683559073,{"$f":"SUM(C47:K47)","v":94177.985767101753},{"$f":"SUM(M48:M59)","v":2151.7698756812842},3839.2681830660063,null,{"$f":"SUM(P48:P59)","v":2406.588313123737},null,{"$f":"SUM(R48:R59)","v":2.5155653261056674},3456.9011420572301,12938.365111633415,null,{"$f":"SUM(V48:V59)","v":35411.377498732807},8720.1630520551062,null,{"$f":"SUM(Y48:Y59)","v":10573.572730732789},null,{"$f":"SUM(AA48:AA59)","v":267.00869472861433},79767.530167137098,138534.13843550603,173945.51593423885,null,{"$f":"SUM(AF48:AF59)","v":13488.611419483717},3616.9962529896643,927.34401108568966,1847.3031519664944,304.46672371478985,232.37275568528185,9348.6456813299246,2600.8453991692604]
[null,"      CIMENTO  ",null,41.913899999999998,222.07177277027299,null,null,null,82.686298371910198,null,{"$f":"SUM(AF48:AH48)","v":1093.7931672658874},1440.4651384080705,72.360700918166103,20.363811757366399,null,26.577738762399701,null,null,null,59.061641694221599,null,880.41355929143003,413.43149185955099,null,4140.2210827649296,null,null,5612.4300270480644,6172.4816061647052,7052.8951654561351,null,null,247.9638214210637,845.82934584482371,{"$f":"(1-$AI$11)*M48","v":62.121954766334085},{"$f":"$AI$11*M48","v":10.238746151832023},null,{"$f":"AP48*$Y48/AL$9","v":4758.8748077757809},null,null,null,1]
[null,"      FERRO-GUSA E AÇO  ",null,2674.038310764558,3768.0797967822705,null,null,null,null,null,{"$f":"SUM(AF49:AH49)","v":0},6442.1181075468285,101.85161814529724,0,null,36.173254984328054,null,null,3456.9011420572301,12280.548598098816,null,3054.2631898168675,7657.7642858663858,null,81.650885440784577,null,267.00869472861433,26936.161669138321,30324.016586868282,33378.279776685151,null,null,null,null,{"$f":"(1-$AI$11)*M49","v":87.440026630693424},{"$f":"$AI$11*M49","v":14.41159151460381},null,{"$f":"AP49*$Y49/AL$9","v":93.851592460671924},null,null,null,1]
[null,"      FERRO-LIGAS  ",null,100.40067254000834,0,null,null,null,55.422876561363431,null,null,155.82354910137178,28.321300792815855,2.1316490985139782,null,12.789894591083868,null,0,null,85.265963940559118,null,991.7896066920996,583.8586880829788,null,166.26862968409029,null,null,1870.4257328821413,1034.4596752914135,2026.2492819835131,null,null,null,null,24.313951419082485,4.0073493737333692,null,191.11336745297734,null,null,null,1]
[null,"      MINERAÇÃO E PELOTIZ. ",null,3849.2642856291877,305.56454761547309,null,null,null,null,null,null,4154.8288332446609,631.75997663171165,256.50856436001862,null,106.27133218624651,null,1.73171793136722,null,117.75681933297099,null,2259.1471366332221,null,null,220.96720804245729,null,null,3594.1427551179941,5489.8244517294333,7748.971588362655,null,null,null,null,542.3684982802971,89.39147835141452,null,253.98529660052563,null,null,null,1]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,1867.8286345550268,1552.4874243776314,null,null,null,null,null,null,3420.3160589326581,8.5234603691320956,1147.3420108325706,null,40.707443016961271,null,null,null,395.73208856684727,null,4308.3383549099499,10.654325461415119,null,1129.7846719284594,null,null,7041.0823550853365,6153.0600591080447,10461.398414017995,null,null,null,null,7.3174252430567064,1.2060351260753894,null,1298.6030711821372,null,null,null,1]
[null,"      QUÍMICA  ",null,5062.3272081252135,208.53766922580897,null,null,null,89.910800147685222,null,{"$f":"SUM(AF53:AH53)","v":249.54017220280306},5610.3158497015102,71.992136490162068,205.99228210433643,null,660.28221383045422,null,null,null,null,null,3537.5150911927958,37.283622364752986,null,2540.8074972965906,null,null,7053.8728432790922,9126.6736017878065,12664.188692980602,null,null,168.02550696193711,81.514665240865952,61.805540712373492,10.186595777788574,{"$f":"AO53*$Y53/AK$9","v":232.37275568528185},115.58219462165232,{"$f":"AQ53*$Y53/AM$9","v":2600.8453991692604},null,5.9629482701073051E-2,3.957659501077089E-2,0.90079392228815602]
[null,"      ALIMENTOS E BEBIDAS  ",null,3017.272906471479,237.73337450213558,null,null,null,4920.5002038003258,30971.975123117129,{"$f":"SUM(AF54:AH54)","v":2.2861103058744678},39149.767718196941,723.33939402002056,1157.0378879457198,null,517.10181570230736,null,null,null,null,null,6264.6965664947684,null,null,260.07948102802351,null,null,8922.2551451908403,41807.326296893014,48072.022863387785,null,null,2.2861103058744678,null,620.9897989633522,102.34959505666839,null,298.94193221611897,null,null,null,1]
[null,"      TÊXTIL  ",null,643.20245519470757,null,null,null,null,90.443497190168429,null,null,733.64595238487595,8.6517026167583193,0,null,80.159180600604628,null,null,null,null,null,1003.1051842170481,null,null,null,null,null,1091.9160674344109,822.45683560223881,1825.5620198192869,null,null,null,null,7.4275217319668805,1.2241808847914393]
[null,"      PAPEL E CELULOSE  ",null,2436.4567838426328,369.98542294822101,null,null,null,3699.8542294822109,79.3104897312882,{"$f":"SUM(AF56:AH56)","v":16600.453101780364},23186.060027784719,14.521927850717681,620.04456451987244,null,138.5259987918736,null,null,null,null,null,5481.6419990074901,null,null,null,null,null,6254.7344901699535,23959.152518947183,29440.794517954673,null,13488.611419483717,3111.8416822966451,null,12.467133867076344,2.0547939836413378]
[null,"      CERÂMICA ",null,2293.6648030606598,63.55269490285535,null,null,null,3511.9211321708885,18.477458490322558,{"$f":"SUM(AF57:AH57)","v":86.879132004144125},5974.4952206288699,49.148004071511792,155.93335020669514,null,384.25638304285968,null,null,null,null,null,798.87303554591881,null,null,1393.3303344098797,null,null,2781.5411072768648,7957.1632923598154,8756.0363279057347,null,null,86.879132004144125,null,42.193760522565121,6.9542435489466694,null,{"$f":"AP57*$Y57/AL$9","v":1601.5291200113559},null,null,null,1]
[null,"      OUTROS  ",null,3230.5278325338504,216.20400790191152,null,null,null,463.41747073547788,null,null,3910.1493111712398,441.29965377499093,273.91406224091287,null,403.74305761461801,null,0.78384739473844767,null,null,null,6831.5937749312152,17.170638420022026,null,640.46294013757176,null,null,8608.9679745140693,5687.523510754093,12519.117285685308,null,null,null,null,378.85753982969658,62.442113945294338,null,{"$f":"AP58*$Y58/AL$9","v":736.16429900870321},null,null,null,1]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  ",null,null,0.16375253371734289,null,null,9.9999999998544808E-2,null,null,null,0.26375253371588769,5.9079268394270912E-3,null,0.5126425635880878,0.32198354122328965,null,0.10079537040064679,2.8122645073381136E-2,0.23400565127167283,null,null,null,2.5388427801317448E-2,null,null,null,1.2288461261978227,{"$f":"AD60-V60","v":1.4925986599137104},{"$f":"AB60+L60","v":1.4925986599137104}]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D28:D29)","v":-9719.4},{"$f":"SUM(E28:E29)","v":-9968.0999999999985},null,null,{"$f":"SUM(H28:H29)","v":-58634.7},-8711.7999999999993,-13109.4,-34660.700000000004,-134804.1,0,0,null,null,null,null,{"$f":"SUM(S28:S29)","v":0},null,{"$f":"SUM(U28:U29)","v":-9618.7999999999993},112830.55417024935,null,null,{"$f":"SUM(Y28:Y29)","v":0},null,-126.2,103085.55417024935,-144549.1,-31718.545829750663,null,0,0,0,0,0,0,0,0]
[null,"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":3806.1917677064143},0,0,0,0,3593.6464521164553,0,0,7399.8382198228683,7785.3169183799682,35.482788161832133,0,9769.4561591396778,0,0,0,0,0,54276.883680664025,417.12609817015436,17.283813750000249,0,0,0,72301.549458265654,25424.503997424497,79701.387678088518]
[null,"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE",{"$f":"C37-SUM(C28:C29)","v":0},{"$f":"D37-SUM(D28:D29)","v":22745.583418675084},9968.0999999999985,0,0,58634.7,8711.7999999999993,38147.336928661265,34660.700000000004,172868.22034733635,1858.6758611716086,668.99729277867482,0,33.636508969773786,0,0,530.32698058784308,0,9618.7999999999993,{"$f":"V37","v":5430.9915046471206},0,0,4984.0126516580585,0,126.2,null,null,83289.306976900087,null,null,{"$f":"AB47+SUM(AB37:AB42)","v":278245.68069121701},322076.57320030424,{"$f":"AD47+SUM(AD37:AD42)","v":420044.02685682371}]
[null,"CONSUMO FINAL E PROD. DE ELETRICIDADE",{"$f":"C36-SUM(C28:C29)","v":0},{"$f":"D36-SUM(D28:D29)","v":53925.074810444523},16912.316711026579,0,0,58634.7,25219.602960576485,69217.100000000006,52693.651683559074,276602.44616560667,73493.973153209867,6700.2570059836635,8881.7126425635888,12209.680981233189,0,8954.5005404099866,3987.2281226450732,12938.365111633415,9618.7999999999993,-14863.100513729907,9137.2891502252605,28150.626249674096,15557.585382390847,0,393.20869472861432,null,null,{"$f":"AD36-SUM(AD28:AD29)","v":451762.57268657436}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M47+SUM(M37:M42)-M36","v":0},{"$f":"N47+SUM(N37:N42)-N36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0]
[]
[]
[null,"Fatores de emissão em tCO2/TJ         ==>",null,{"$f":"COMENTÁRIOS!C21","v":56.1},{"$f":"COMENTÁRIOS!D21","v":96.1},{"$f":"COMENTÁRIOS!E21","v":94.6},{"$f":"COMENTÁRIOS!F21","v":0},{"$f":"COMENTÁRIOS!G21","v":0},{"$f":"COMENTÁRIOS!H21","v":0},{"$f":"COMENTÁRIOS!I21","v":0},{"$f":"COMENTÁRIOS!J21","v":"Outros"},null,{"$f":"COMENTÁRIOS!L21","v":"Outros"},{"$f":"COMENTÁRIOS!M21","v":77.400000000000006},{"$f":"COMENTÁRIOS!N21","v":69.3},{"$f":"COMENTÁRIOS!O21","v":63.1},{"$f":"COMENTÁRIOS!P21","v":73.3},{"$f":"COMENTÁRIOS!Q21","v":71.5},{"$f":"COMENTÁRIOS!R21","v":44.4},{"$f":"COMENTÁRIOS!S21","v":107},{"$f":"COMENTÁRIOS!T21","v":0},{"$f":"COMENTÁRIOS!U21","v":0},{"$f":"COMENTÁRIOS!V21","v":0},{"$f":"COMENTÁRIOS!W21","v":0},{"$f":"COMENTÁRIOS!X21","v":"Outros"},{"$f":"COMENTÁRIOS!Y21","v":73.3},{"$f":"COMENTÁRIOS!Z21","v":80.7},null,null,null,null,{"$f":"COMENTÁRIOS!AB21","v":0},{"$f":"COMENTÁRIOS!AC21","v":0},{"$f":"COMENTÁRIOS!AD21","v":143},{"$f":"COMENTÁRIOS!AE21","v":74.099999999999994},{"$f":"COMENTÁRIOS!AF21","v":0},{"$f":"COMENTÁRIOS!AG21","v":57.6},{"$f":"COMENTÁRIOS!AH21","v":97.5},{"$f":"COMENTÁRIOS!AI21","v":73.3}]
[null,"CENÁRIO IES BRASIL 2 - EMISSÕES DE CO2 DA ENERGIA"]
[null,{"$f":"LEFT(B11,4)&\" - tCO2\"","v":"2050 - tCO2"}]
[null,null," FONTES DE ENERGIA PRIMÁRIA ",null,null,null,null,null,null,null,null,null," FONTES DE ENERGIA SECUNDÁRIA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAIS",null,null,{"$f":"AF12","v":"O U T R O S"}]
[null,"CONTA"," PETRÓLEO "," GÁS NATURAL "," CARVÃO VAPOR "," CARVÃO METALÚRGICO "," URÂNIO U3O8 "," ENERGIA HIDRÁULICA "," LENHA "," PRODUTOS DA CANA "," OUTRAS FONTES PRIMÁRIAS "," ENERGIA PRIMÁRIA TOTAL "," ÓLEO DIESEL "," ÓLEO COMBUSTIVEL "," GASOLINA "," GLP "," NAFTA "," QUEROSENE "," GÁS DE CIDADE E DE COQUERIA "," COQUE DE CARVÃO MINERAL "," URÂNIO CONTIDO NO UO2"," ELETRICIDADE"," CARVÃO VEGETAL "," ÁLCOOL ETÍLICO ANIDRO E HIDRATADO "," OUTRAS SECUNDÁRIAS DE PETRÓLEO "," PRODUTOS NÃO ENERGÉTICOS DE PETRÓLEO "," ALCATRÃO "," ENERGIA SECUNDÁRIA TOTAL "," TOTAL    DIRETO"," TOTAL   COM  ELETRIC ",null,{"$f":"AF13","v":"LIXÍVIA"},{"$f":"AG13","v":"OUTRAS PRIM. RENOVÁVEIS"},"OUTRAS PRIM. NÃO RENOV."," ÓLEO DIESEL MINERAL","BIODIESEL","GÁS DE REFINARIA","COQUE DE PETRÓLEO","OUTROS EN. DE PETRÓLEO"]
[null,"    PRODUÇÃO  "]
[null,"    IMPORTAÇÃO  "]
[null,"    VARIAÇÃO DE ESTOQUES  "]
[null," OFERTA TOTAL  "]
[null,"    EXPORTAÇÃO  "]
[null,"    NÃO-APROVEITADA  "]
[null,"    REINJEÇÃO  "]
[null," OFERTA INTERNA BRUTA  "]
[null," TOTAL TRANSFORMAÇÃO  ",null,{"$f":"SUM(D82:D91)","v":22828876.17912},{"$f":"SUM(E82:E91)","v":40106797.877879992},null,null,null,null,null,null,{"$f":"SUM(L82:L91)","v":62935674.056999996},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":0},null,null,null,null,{"$f":"SUM(S82:S91)","v":0},null,null,null,null,null,{"$f":"SUM(Y82:Y91)","v":40245440.182541549},null,{"$f":"SUM(AA82:AA91)","v":426397.94712000003},{"$f":"SUM(AB82:AB91)","v":426397.94712000003},null,{"$f":"SUM(AD82:AD91)","v":63362072.00412},null,null,null,null,{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":15396454.484872341},{"$f":"SUM(AL82:AL91)","v":24848985.697669208},{"$f":"SUM(AM82:AM91)","v":0}]
[null,"    REFINARIAS DE PETRÓLEO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AM82)","v":32902504.738541547},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AK23)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":15396454.484872341},{"$f":"ABS(AL23)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":17506050.253669206}]
[null,"    PLANTAS DE GAS NATURAL  "]
[null,"    USINAS DE GASEIFICAÇÃO  "]
[null,"    COQUERIAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK85:AM85)","v":7342935.4440000011},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL26)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":7342935.4440000011}]
[null,"    CICLO DO COMBUSTÍVEL NUCLEAR"]
[null,"    CENTRAIS ELÉTRICAS DE SERVIÇO PÚBLICO",null,{"$f":"ABS(D28)*COMENTÁRIOS!$AE$1*D$68","v":22828876.17912},{"$f":"ABS(E28)*COMENTÁRIOS!$AE$1*E$68","v":36049887.905039996},null,null,null,null,null,null,{"$f":"SUM(C87:K87)","v":58878764.08416},{"$f":"SUM(AI87:AJ87)","v":0},{"$f":"ABS(N28)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK87:AM87)","v":0},null,null,{"$f":"SUM(M87:AA87)","v":0},null,{"$f":"AB87+L87","v":58878764.08416},null,null,null,null,{"$f":"ABS(AI28)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ28)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK28)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"    CENTRAIS ELÉTRICAS AUTOPRODUTORAS",null,{"$f":"ABS(D29)*COMENTÁRIOS!$AE$1*D$68","v":0},{"$f":"ABS(E29)*COMENTÁRIOS!$AE$1*E$68","v":4056909.9728399995},null,null,null,null,null,null,{"$f":"SUM(C88:K88)","v":4056909.9728399995},{"$f":"SUM(AI88:AJ88)","v":0},{"$f":"ABS(N29)*COMENTÁRIOS!$AE$1*N$68","v":0},null,null,null,null,{"$f":"ABS(S29)*COMENTÁRIOS!$AE$1*S$68","v":0},null,null,null,null,null,{"$f":"SUM(AK88:AM88)","v":0},null,{"$f":"ABS(AA29)*COMENTÁRIOS!$AE$1*AA$68","v":426397.94712000003},{"$f":"SUM(M88:AA88)","v":426397.94712000003},null,{"$f":"AB88+L88","v":4483307.9199599996},null,null,null,null,{"$f":"ABS(AI29)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ29)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK29)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0},null,{"$f":"ABS(AM29)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null,"    CARVOARIAS"]
[null,"    DESTILARIAS"]
[null,"    OUTRAS TRANSFORMAÇÕES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK91:AM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AL32)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":0},{"$f":"ABS(AM32)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":0}]
[null," PERDAS NA DISTRIBUIÇÃO E ARMAZENAGEM  "]
[null," CONSUMO FINAL  ",null,{"$f":"SUM(D94:D95)","v":123830468.95575729},{"$f":"SUM(E94:E95)","v":6532777.7524910318},null,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},{"$f":"SUM(K94:K95)","v":5552123.5850273995},{"$f":"SUM(C93:K93)","v":135915370.29327571},{"$f":"SUM(M94:M95)","v":195469308.06165147},{"$f":"SUM(N94:N95)","v":21712740.289272964},{"$f":"SUM(O94:O95)","v":25769866.462876469},{"$f":"SUM(P94:P95)","v":32256399.661635313},null,{"$f":"SUM(R94:R95)","v":26805852.546750799},{"$f":"SUM(S94:S95)","v":7412014.6565273339},{"$f":"SUM(T94:T95)","v":792124.77991265547},null,{"$f":"SUM(V94:V95)","v":63362072.004119985},{"$f":"SUM(W94:W95)","v":0},{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":46986094.096864134},null,{"$f":"SUM(AA94:AA95)","v":902154.98649343848},{"$f":"SUM(M93:AA93)-V93","v":358106555.54198456},{"$f":"AB93+L93","v":494021925.83526027},{"$f":"AC93+V93","v":557383997.83938026},null,{"$f":"SUM(AF94:AF95)","v":0},0,5552123.5850273995,195469308.06165147,0,12384802.846797699,33201276.685760774,7023982.1574016893]
[null,"  CONSUMO FINAL NÃO-ENERGÉTICO",null,{"$f":"D35*COMENTÁRIOS!$AE$1*D$68","v":20000409.830494206},null,null,null,null,null,null,null,{"$f":"SUM(C94:K94)","v":20000409.830494206},null,null,null,null,{"$f":"Q35*COMENTÁRIOS!$AE$1*Q$68","v":53719782.599638164},{"$f":"R35*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,null,null,null,{"$f":"SUM(AK94:AM94)","v":0},{"$f":"Z35*COMENTÁRIOS!$AE$1*Z$68","v":58697209.373747133},{"$f":"AA35*COMENTÁRIOS!$AE$1*AA$68","v":0},{"$f":"SUM(M94:AA94)-V94","v":112416991.9733853},{"$f":"AB94+L94","v":132417401.80387951},{"$f":"AC94+V94","v":132417401.80387951},null,null,null,null,null,null,{"$f":"ABS(AK35)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":0}]
[null,"  CONSUMO FINAL ENERGÉTICO",null,{"$f":"SUM(D96:D101)+D106","v":103830059.12526308},{"$f":"SUM(E96:E101)+E106","v":6532777.7524910318},null,null,null,{"$f":"SUM(I96:I101)+I106","v":0},{"$f":"SUM(J96:J101)+J106","v":0},{"$f":"SUM(K96:K101)+K106","v":5552123.5850273995},{"$f":"SUM(C95:K95)","v":115914960.4627815},{"$f":"SUM(M96:M101)+M106","v":195469308.06165147},{"$f":"SUM(N96:N101)+N106","v":21712740.289272964},{"$f":"SUM(O96:O101)+O106","v":25769866.462876469},{"$f":"SUM(P96:P101)+P106","v":32256399.661635313},null,{"$f":"SUM(R96:R101)+R106","v":26805852.546750799},{"$f":"SUM(S96:S101)+S106","v":7412014.6565273339},{"$f":"SUM(T96:T101)+T106","v":792124.77991265547},null,{"$f":"SUM(V96:V101)+V106","v":63362072.004119985},{"$f":"SUM(W96:W101)+W106","v":0},{"$f":"SUM(X96:X101)+X106","v":0},{"$f":"SUM(Y96:Y101)+Y106","v":46986094.096864134},null,{"$f":"SUM(AA96:AA101)+AA106","v":902154.98649343848},358106555.54198456,{"$f":"AB95+L95","v":474021516.00476605},{"$f":"AC95+V95","v":537383588.00888598},null,{"$f":"SUM(AF96:AF101)+AF106","v":0},0,5552123.5850273995,195469308.06165147,0,12384802.846797699,33201276.685760774,7023982.1574016893]
[null,"    SETOR ENERGÉTICO  ",null,{"$f":"D37*COMENTÁRIOS!$AE$1*D$68","v":30595831.877630264},null,null,null,null,null,null,null,30595831.877630264,{"$f":"SUM(AI96:AJ96)","v":4950469.9688035175},{"$f":"N37*COMENTÁRIOS!$AE$1*N$68","v":2167941.3878240553},null,{"$f":"P37*COMENTÁRIOS!$AE$1*P$68","v":88863.310861183461},null,null,{"$f":"S37*COMENTÁRIOS!$AE$1*S$68","v":985845.61303238047},null,null,{"$f":"V37/V$34*$AD$123","v":3512583.6380081805},null,null,{"$f":"SUM(AK96:AM96)","v":12019428.961898088},null,null,20212549.242419224,50808381.120049492,54320964.758057669,null,null,null,null,{"$f":"ABS(AI37)*COMENTÁRIOS!$AE$1*AI$68","v":4950469.9688035175},{"$f":"ABS(AJ37)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK37)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":12019428.961898088}]
[null,"    RESIDENCIAL  ",null,{"$f":"D38*COMENTÁRIOS!$AE$1*D$68","v":7069742.0458133863},null,null,null,null,{"$f":"I38*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,7069742.0458133863,null,null,null,{"$f":"P38*COMENTÁRIOS!$AE$1*P$68","v":21237939.835925415},null,{"$f":"R38*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,{"$f":"V38/V$34*$AD$123","v":15773378.209158981},{"$f":"W38*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,21237939.835925415,28307681.881738801,44081060.090897784]
[null,"    COMERCIAL  ",null,{"$f":"D39*COMENTÁRIOS!$AE$1*D$68","v":1772792.8924791806},null,null,null,null,{"$f":"I39*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,1772792.8924791806,{"$f":"SUM(AI98:AJ98)","v":1673.0418295720647},{"$f":"N39*COMENTÁRIOS!$AE$1*N$68","v":8319.7837651101418},null,{"$f":"P39*COMENTÁRIOS!$AE$1*P$68","v":1643410.7836225636},null,null,null,null,null,{"$f":"V39/V$34*$AD$123","v":14680775.36294057},{"$f":"W39*COMENTÁRIOS!$AE$1*W$68","v":0},null,null,null,null,1653403.6092172451,3426196.5016964255,18106971.864636995,null,null,null,null,{"$f":"ABS(AI39)*COMENTÁRIOS!$AE$1*AI$68","v":1673.0418295720647},{"$f":"ABS(AJ39)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    PÚBLICO",null,{"$f":"D40*COMENTÁRIOS!$AE$1*D$68","v":97428.493499066273},null,null,null,null,null,null,null,97428.493499066273,{"$f":"SUM(AI99:AJ99)","v":0},{"$f":"N40*COMENTÁRIOS!$AE$1*N$68","v":28378.710828296757},null,{"$f":"P40*COMENTÁRIOS!$AE$1*P$68","v":537172.55138652609},null,null,null,null,null,{"$f":"V40/V$34*$AD$123","v":1991177.1952112613},null,null,null,null,null,565551.26221482293,662979.75571388914,2654156.9509251504,null,null,null,null,{"$f":"ABS(AI40)*COMENTÁRIOS!$AE$1*AI$68","v":0},{"$f":"ABS(AJ40)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    AGROPECUÁRIO  ",null,null,null,null,null,null,{"$f":"I41*COMENTÁRIOS!$AE$1*I$68","v":0},null,null,0,{"$f":"SUM(AI100:AJ100)","v":20045633.704752482},{"$f":"N41*COMENTÁRIOS!$AE$1*N$68","v":78286.432612985212},null,{"$f":"P41*COMENTÁRIOS!$AE$1*P$68","v":2391117.7877767636},null,null,null,null,null,{"$f":"V41/V$34*$AD$123","v":2659142.0302693252},{"$f":"W41*COMENTÁRIOS!$AE$1*W$68","v":0},{"$f":"X41*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,22515037.925142232,22515037.925142232,25174179.955411557,null,null,null,null,{"$f":"ABS(AI41)*COMENTÁRIOS!$AE$1*AI$68","v":20045633.704752482},{"$f":"ABS(AJ41)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"    TRANSPORTES - TOTAL  ",null,{"$f":"SUM(D102:D105)","v":5064945.4081752514},null,null,null,null,null,null,null,5064945.4081752514,{"$f":"SUM(M102:M105)","v":164740423.31830576},{"$f":"SUM(N102:N105)","v":6988345.999904288},{"$f":"SUM(O102:O105)","v":25769866.462876469},null,null,{"$f":"SUM(R102:R105)","v":26798322.045982052},null,null,null,{"$f":"SUM(V102:V105)","v":1842121.116395745},null,{"$f":"SUM(X102:X105)","v":0},null,null,null,224296957.82706857,229361903.23524383,231204024.35163957,null,null,null,null,{"$f":"SUM(AI102:AI105)","v":164740423.31830576},{"$f":"SUM(AJ102:AJ105)","v":0}]
[null,"      RODOVIÁRIO  ",null,{"$f":"D43*COMENTÁRIOS!$AE$1*D$68","v":5064945.4081752514},null,null,null,null,null,null,null,5064945.4081752514,{"$f":"SUM(AI102:AJ102)","v":156337229.58964989},null,{"$f":"O43*COMENTÁRIOS!$AE$1*O$68","v":25482063.778729927},null,null,null,null,null,null,{"$f":"V43/V$34*$AD$123","v":1432233.3387889673},null,{"$f":"X43*COMENTÁRIOS!$AE$1*X$68","v":0},null,null,null,181819293.3683798,186884238.77655506,188316472.11534402,null,null,null,null,{"$f":"ABS(AI43)*COMENTÁRIOS!$AE$1*AI$68","v":156337229.58964989},{"$f":"ABS(AJ43)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      FERROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI103:AJ103)","v":5498539.00385103},null,null,null,null,null,null,null,null,{"$f":"V44/V$34*$AD$123","v":409887.77760677756},null,null,null,null,null,5498539.00385103,5498539.00385103,5908426.7814578079,null,null,null,null,{"$f":"ABS(AI44)*COMENTÁRIOS!$AE$1*AI$68","v":5498539.00385103},{"$f":"ABS(AJ44)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      AÉREO ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*COMENTÁRIOS!$AE$1*O$68","v":287802.68414654123},null,null,{"$f":"R45*COMENTÁRIOS!$AE$1*R$68","v":26798322.045982052},null,null,null,null,null,null,null,null,null,27086124.730128594,27086124.730128594,27086124.730128594]
[null,"      HIDROVIÁRIO  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AJ105)","v":2904654.7248048484},{"$f":"N46*COMENTÁRIOS!$AE$1*N$68","v":6988345.999904288},null,null,null,null,null,null,null,null,null,null,null,null,null,9893000.7247091364,9893000.7247091364,9893000.7247091364,null,null,null,null,{"$f":"ABS(AI46)*COMENTÁRIOS!$AE$1*AI$68","v":2904654.7248048484},{"$f":"ABS(AJ46)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"   INDUSTRIAL - TOTAL  ",null,{"$f":"SUM(D107:D117)","v":59229318.407665931},{"$f":"SUM(E107:E117)","v":6532777.7524910318},null,null,null,{"$f":"SUM(I107:I117)","v":0},{"$f":"SUM(J107:J117)","v":0},{"$f":"SUM(K107:K117)","v":5552123.5850273995},71314219.745184362,{"$f":"SUM(M107:M117)","v":5731108.0279601095},{"$f":"SUM(N107:N117)","v":12441467.974338226},null,{"$f":"SUM(P107:P117)","v":6357895.3920628577},null,{"$f":"SUM(R107:R117)","v":7530.5007687475354},{"$f":"SUM(S107:S117)","v":6426169.0434949538},{"$f":"SUM(T107:T117)","v":792124.77991265547},null,{"$f":"SUM(V107:V117)","v":22902894.452135928},{"$f":"SUM(W107:W117)","v":0},null,{"$f":"SUM(Y107:Y117)","v":34966665.134966046},null,{"$f":"SUM(AA107:AA117)","v":902154.98649343848},67625115.839997023,138939335.58518139,161842230.03731731,null,{"$f":"SUM(AF107:AF117)","v":0},0,5552123.5850273995,5731108.0279601095,0,365373.88489961054,33201276.685760774,7023982.1574016893]
[null,"      CIMENTO  ",null,{"$f":"D48*COMENTÁRIOS!$AE$1*D$68","v":98447.150367719994},{"$f":"E48*COMENTÁRIOS!$AE$1*E$68","v":893509.06440343033},null,null,null,{"$f":"I48*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF107:AH107)","v":5064085.1764118448},6056041.3911829954,{"$f":"SUM(AI107:AJ107)","v":192728.32035982449},{"$f":"N48*COMENTÁRIOS!$AE$1*N$68","v":65990.626268884036},null,{"$f":"P48*COMENTÁRIOS!$AE$1*P$68","v":70214.9519664119},null,null,null,{"$f":"T48*COMENTÁRIOS!$AE$1*T$68","v":264588.83114654268},null,{"$f":"V48/V$34*$AD$123","v":569422.04022993753},{"$f":"W48*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK107:AM107)","v":16900920.688587204},null,null,17494443.418328866,23550484.809511863,24119906.849741802,null,{"$f":"ABS(AF48)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG48)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH48)*COMENTÁRIOS!$AE$1*AH$68","v":5064085.1764118448},{"$f":"ABS(AI48)*COMENTÁRIOS!$AE$1*AI$68","v":192728.32035982449},{"$f":"ABS(AJ48)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL48)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":16900920.688587204}]
[null,"      FERRO-GUSA E AÇO  ",null,{"$f":"D49*COMENTÁRIOS!$AE$1*D$68","v":6280767.2793245781},{"$f":"E49*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF108:AH108)","v":0},6280767.2793245781,271275.58249156392,{"$f":"N49*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P49*COMENTÁRIOS!$AE$1*P$68","v":95565.066084050748},null,null,{"$f":"S49*COMENTÁRIOS!$AE$1*S$68","v":6426169.0434949538},{"$f":"T49*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,1975395.2657708083,{"$f":"W49*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK108:AM108)*AF123","v":0},null,{"$f":"AA49*COMENTÁRIOS!$AE$1*AA$68","v":902154.98649343848},7695164.6785640065,13975931.957888585,15951327.223659392,null,{"$f":"ABS(AF49)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG49)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH49)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI49)*COMENTÁRIOS!$AE$1*AI$68","v":271275.58249156392},{"$f":"ABS(AJ49)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL49)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":333309.52898438997}]
[null,"      FERRO-LIGAS  ",null,{"$f":"D50*COMENTÁRIOS!$AE$1*D$68","v":235820.57757847442},null,null,null,null,{"$f":"I50*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF109:AH109)","v":0},235820.57757847442,75432.05998484818,{"$f":"N50*COMENTÁRIOS!$AE$1*N$68","v":6907.7862569395438},null,{"$f":"P50*COMENTÁRIOS!$AE$1*P$68","v":33789.249055262415},null,{"$f":"R50*COMENTÁRIOS!$AE$1*R$68","v":0},null,null,null,641456.34214900038,{"$f":"W50*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK109:AM109)*AF123","v":0},null,null,116129.0952970502,351949.67287552461,993406.015024525,null,{"$f":"ABS(AF50)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG50)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH50)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI50)*COMENTÁRIOS!$AE$1*AI$68","v":75432.05998484818},{"$f":"ABS(AJ50)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL50)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":678730.16129231546}]
[null,"      MINERAÇÃO E PELOTIZ. ",null,{"$f":"D51*COMENTÁRIOS!$AE$1*D$68","v":9041131.9379115514},{"$f":"E51*COMENTÁRIOS!$AE$1*E$68","v":1229443.4796861606},null,null,null,null,null,{"$f":"SUM(AF110:AH110)","v":0},10270575.417597711,1682654.2255925613,{"$f":"N51*COMENTÁRIOS!$AE$1*N$68","v":831237.34432119515},null,{"$f":"P51*COMENTÁRIOS!$AE$1*P$68","v":280755.12937994488},null,{"$f":"R51*COMENTÁRIOS!$AE$1*R$68","v":5184.0049940595181},null,{"$f":"T51*COMENTÁRIOS!$AE$1*T$68","v":527535.94876611279},null,1461140.7992814551,null,null,{"$f":"SUM(AK110:AM110)","v":902016.86896635627},null,null,4229383.5220202301,14499958.939617941,15961099.738899397,null,{"$f":"ABS(AF51)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG51)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH51)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI51)*COMENTÁRIOS!$AE$1*AI$68","v":1682654.2255925613},{"$f":"ABS(AJ51)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL51)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":902016.86896635627}]
[null,"      NÃO-FERROSOS E OUTROS DA METALURGIA",null,{"$f":"D52*COMENTÁRIOS!$AE$1*D$68","v":4387146.1841339478},{"$f":"E52*COMENTÁRIOS!$AE$1*E$68*AF125","v":0},null,null,null,null,null,{"$f":"SUM(AF111:AH111)","v":0},4387146.1841339478,22701.717641653697,{"$f":"N52*COMENTÁRIOS!$AE$1*N$68","v":3718057.2449582466},null,{"$f":"P52*COMENTÁRIOS!$AE$1*P$68","v":107543.8050491739},null,null,null,{"$f":"T52*COMENTÁRIOS!$AE$1*T$68*AF124","v":0},null,2786489.1336159557,{"$f":"W52*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK111:AM111)*AF123","v":0},null,null,3848302.7676490741,8235448.9517830219,11021938.085398978,null,{"$f":"ABS(AF52)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG52)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH52)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI52)*COMENTÁRIOS!$AE$1*AI$68","v":22701.717641653697},{"$f":"ABS(AJ52)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL52)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":4611927.9028193224}]
[null,"      QUÍMICA  ",null,{"$f":"D53*COMENTÁRIOS!$AE$1*D$68","v":11890367.82234302},{"$f":"E53*COMENTÁRIOS!$AE$1*E$68","v":839054.39848754695},null,null,null,{"$f":"I53*COMENTÁRIOS!$AE$1*I$68","v":0},null,{"$f":"SUM(AF112:AH112)","v":488038.40861555433},13217460.629446121,191746.67145023288,{"$f":"N53*COMENTÁRIOS!$AE$1*N$68","v":667535.12871697336},null,{"$f":"P53*COMENTÁRIOS!$AE$1*P$68","v":1744380.3004780333},null,null,null,null,null,2287946.4307573428,{"$f":"W53*COMENTÁRIOS!$AE$1*W$68","v":0},null,7799840.7856951701,null,null,10403502.88634041,23620963.515786529,25908909.946543872,null,{"$f":"ABS(AF53)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG53)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH53)*COMENTÁRIOS!$AE$1*AH$68","v":488038.40861555433},{"$f":"ABS(AI53)*COMENTÁRIOS!$AE$1*AI$68","v":191746.67145023288},{"$f":"ABS(AJ53)*COMENTÁRIOS!$AE$1*AJ$68","v":0},{"$f":"ABS(AK53)*COMENTÁRIOS!$AE$1*AK$68*AK$9","v":365373.88489961054},{"$f":"ABS(AL53)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":410484.74339387042},{"$f":"ABS(AM53)*COMENTÁRIOS!$AE$1*AM$68*AM$9","v":7023982.1574016893}]
[null,"      ALIMENTOS E BEBIDAS  ",null,{"$f":"D54*COMENTÁRIOS!$AE$1*D$68","v":7086954.912901097},{"$f":"E54*COMENTÁRIOS!$AE$1*E$68","v":956523.75076328509},null,null,null,{"$f":"I54*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J54*COMENTÁRIOS!$AE$1*J$68","v":0},0,8043478.663664382,1926570.4269121243,{"$f":"N54*COMENTÁRIOS!$AE$1*N$68","v":3749477.5414403831},null,{"$f":"P54*COMENTÁRIOS!$AE$1*P$68","v":1366116.1875309076},null,null,null,null,null,4051796.1844952921,null,null,1061678.2518889257,null,null,8103842.4077723399,16147321.071436722,20199117.255932014,null,{"$f":"ABS(AF54)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG54)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH54)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI54)*COMENTÁRIOS!$AE$1*AI$68","v":1926570.4269121243},{"$f":"ABS(AJ54)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL54)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":1061678.2518889257}]
[null,"      TÊXTIL  ",null,{"$f":"D55*COMENTÁRIOS!$AE$1*D$68","v":1510750.5821085621},null,null,null,null,{"$f":"I55*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,1510750.5821085621,23043.283058662608,{"$f":"N55*COMENTÁRIOS!$AE$1*N$68","v":0},null,{"$f":"P55*COMENTÁRIOS!$AE$1*P$68","v":211770.19858066385},null,null,null,null,null,648774.87918496085,null,null,null,null,null,234813.48163932643,1745564.0637478884,2394338.9429328493,null,{"$f":"ABS(AF55)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG55)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH55)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI55)*COMENTÁRIOS!$AE$1*AI$68","v":23043.283058662608},{"$f":"ABS(AJ55)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      PAPEL E CELULOSE  ",null,{"$f":"D56*COMENTÁRIOS!$AE$1*D$68","v":5722737.0243143011},{"$f":"E56*COMENTÁRIOS!$AE$1*E$68","v":1488641.8250164269},null,null,null,{"$f":"I56*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J56*COMENTÁRIOS!$AE$1*J$68","v":0},0,7211378.8493307279,38678.270491334348,{"$f":"N56*COMENTÁRIOS!$AE$1*N$68","v":2009305.9990344148},null,{"$f":"P56*COMENTÁRIOS!$AE$1*P$68","v":365967.79124908621},null,null,null,null,null,3545342.683496472,null,null,null,null,null,2413952.0607748353,9625330.9101055637,13170673.593602035,null,{"$f":"ABS(AF56)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG56)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH56)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI56)*COMENTÁRIOS!$AE$1*AI$68","v":38678.270491334348},{"$f":"ABS(AJ56)*COMENTÁRIOS!$AE$1*AJ$68","v":0}]
[null,"      CERÂMICA ",null,{"$f":"D57*COMENTÁRIOS!$AE$1*D$68","v":5387347.9623719016},{"$f":"E57*COMENTÁRIOS!$AE$1*E$68","v":255705.20852152308},null,null,null,{"$f":"I57*COMENTÁRIOS!$AE$1*I$68","v":0},{"$f":"J57*COMENTÁRIOS!$AE$1*J$68","v":0},0,5643053.1708934251,130902.71588790385,{"$f":"N57*COMENTÁRIOS!$AE$1*N$68","v":505314.99499953282},null,{"$f":"P57*COMENTÁRIOS!$AE$1*P$68","v":1015155.7180745463},null,null,null,null,null,516684.35700984386,null,null,{"$f":"SUM(AK116:AM116)","v":5687755.5580046028},null,null,7339128.9869665857,12982182.157860011,13498866.514869854,null,{"$f":"ABS(AF57)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG57)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH57)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI57)*COMENTÁRIOS!$AE$1*AI$68","v":130902.71588790385},{"$f":"ABS(AJ57)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL57)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":5687755.5580046028}]
[null,"      OUTROS  ",null,{"$f":"D58*COMENTÁRIOS!$AE$1*D$68","v":7587846.974310779},{"$f":"E58*COMENTÁRIOS!$AE$1*E$68","v":869900.02561265789},null,null,null,{"$f":"I58*COMENTÁRIOS!$AE$1*I$68","v":0},null,0,8457746.9999234378,1175374.7540893995,{"$f":"N58*COMENTÁRIOS!$AE$1*N$68","v":887641.3083416567},null,{"$f":"P58*COMENTÁRIOS!$AE$1*P$68","v":1066636.9946147772},null,{"$f":"R58*COMENTÁRIOS!$AE$1*R$68","v":2346.4957746880173},null,null,null,4418446.336144859,{"$f":"W58*COMENTÁRIOS!$AE$1*W$68","v":0},null,{"$f":"SUM(AK117:AM117)","v":2614452.9818237862},null,null,{"$f":"SUM(M117:AA117)-V117","v":5746452.5346443076},14204199.534567745,18622645.870712604,null,{"$f":"ABS(AF58)*COMENTÁRIOS!$AE$1*AF$68","v":0},{"$f":"ABS(AG58)*COMENTÁRIOS!$AE$1*AG$68","v":0},{"$f":"ABS(AH58)*COMENTÁRIOS!$AE$1*AH$68","v":0},{"$f":"ABS(AI58)*COMENTÁRIOS!$AE$1*AI$68","v":1175374.7540893995},{"$f":"ABS(AJ58)*COMENTÁRIOS!$AE$1*AJ$68","v":0},null,{"$f":"ABS(AL58)*COMENTÁRIOS!$AE$1*AL$68*AL$9","v":2614452.9818237862}]
[null,"   CONSUMO NÃO-IDENTIFICADO  "]
[null," AJUSTES  "]
[null,"CENTRAIS ELÉTRICAS (CESP+AUTOP.)",null,{"$f":"SUM(D87:D88)","v":22828876.17912},{"$f":"SUM(E87:E88)","v":40106797.877879992},null,null,{"$f":"SUM(H87:H88)","v":0},0,0,0,62935674.056999996,0,0,null,null,null,null,{"$f":"SUM(S87:S88)","v":0},null,{"$f":"SUM(U87:U88)","v":0},0,null,null,{"$f":"SUM(Y87:Y88)","v":0},null,426397.94712000003,426397.94712000003,0,63362072.00412,null,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"EDIFICAÇÕES (Re+Co+Pu)+ AGROPECUÁRIA"},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":8939963.4317916334},0,0,0,0,0,0,0,8939963.4317916334,20047306.746582054,114984.92720639211,0,25809640.95871127,0,0,0,0,0,35104472.797580138,0,0,0,0,0,45971932.632499717,54911896.064291343,90016368.861871481]
[null,{"$f":"B63","v":"SETOR ENERGÉTICO E PROD. DE ELETRICIDADE"},{"$f":"C96+SUM(C87:C88)","v":0},53424708.056750268,40106797.877879992,0,0,0,0,0,0,93531505.93463026,4950469.9688035175,2167941.3878240553,0,88863.310861183461,0,0,985845.61303238047,0,0,3512583.6380081805,0,0,12019428.961898088,0,426397.94712000003,20638947.189539224,50808381.120049492,117683036.76217768]
[null,"EMISSÕES DE CO2 DA ELETRICIDADE ",null,{"$f":"SUM(D87:D88)","v":22828876.17912},{"$f":"SUM(E87:E88)","v":40106797.877879992},{"$f":"SUM(F87:F88)","v":0},null,null,{"$f":"SUM(I87:I88)","v":0},0,0,62935674.056999996,0,0,0,0,null,{"$f":"SUM(R87:R88)","v":0},{"$f":"SUM(S87:S88)","v":0},{"$f":"SUM(T87:T88)","v":0},null,{"$f":"V93","v":63362072.004119985},{"$f":"SUM(W87:W88)","v":0},{"$f":"SUM(X87:X88)","v":0},{"$f":"SUM(Y87:Y88)","v":0},null,{"$f":"SUM(AA87:AA88)","v":426397.94712000003},{"$f":"SUM(M123:AA123)-V123","v":426397.9471200034},null,{"$f":"SUM(AD87:AD88)","v":63362072.00412},"CH coque Pet",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES DE CO2 DO CONSUMO FINAL ",null,{"$f":"D93","v":123830468.95575729},{"$f":"E93","v":6532777.7524910318},{"$f":"F93","v":0},null,null,{"$f":"I93","v":0},0,5552123.5850273995,135915370.29327571,195469308.06165147,21712740.289272964,25769866.462876469,32256399.661635313,null,{"$f":"R93","v":26805852.546750799},{"$f":"S93","v":7412014.6565273339},{"$f":"T93","v":792124.77991265547},null,null,{"$f":"W93","v":0},{"$f":"X93","v":0},{"$f":"Y93","v":46986094.096864134},null,{"$f":"AA93","v":902154.98649343848},{"$f":"SUM(M124:AA124)-V124","v":358106555.54198456},{"$f":"AB124+L124","v":494021925.83526027},{"$f":"AC124+V124","v":494021925.83526027},"CH coque CM",{"$f":"COMENTÁRIOS!AF$2","v":0}]
[null,"EMISSÕES TOTAIS DE CO2 DA ENERGIA",null,{"$f":"SUM(D123:D124)","v":146659345.13487729},{"$f":"SUM(E123:E124)","v":46639575.630371027},{"$f":"SUM(F123:F124)","v":0},null,null,0,0,5552123.5850273995,198851044.3502757,195469308.06165147,21712740.289272964,25769866.462876469,32256399.661635313,null,{"$f":"SUM(R123:R124)","v":26805852.546750799},{"$f":"SUM(S123:S124)","v":7412014.6565273339},{"$f":"SUM(T123:T124)","v":792124.77991265547},null,{"$f":"SUM(V123:V124)","v":63362072.004119985},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":46986094.096864134},null,{"$f":"SUM(AA123:AA124)","v":1328552.9336134386},{"$f":"SUM(AB123:AB124)","v":358532953.48910457},{"$f":"SUM(AC123:AC124)","v":494021925.83526027},{"$f":"SUM(AD123:AD124)","v":557383997.83938026},"CH carvão vapor",{"$f":"COMENTÁRIOS!AF$2","v":0}]